investorscraft@gmail.com

Intrinsic ValueSOCAM Development Limited (0983.HK)

Previous CloseHK$0.40
Intrinsic Value
Upside potential
Previous Close
HK$0.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SOCAM Development Limited is a Hong Kong-based real estate development and construction firm operating primarily in Hong Kong, Macau, and Mainland China. The company's core revenue model is derived from three segments: property development, construction and building maintenance services, and other ancillary businesses. It engages in the construction of public housing, commercial buildings, and institutional projects, while also providing critical services such as interior fitting-out, renovation, maintenance, and facility management. As a subsidiary of Shui On Land Limited, SOCAM leverages its parent company's regional presence and expertise, positioning itself as a integrated service provider in the competitive Greater China real estate and construction sector. The company's venture capital investments and consultancy services further diversify its income streams, though its primary focus remains on project-based contracting and property leasing. Its market position is that of a regional niche player with specialized capabilities in structural steelworks and facade supply, catering to both public and private sector clients in densely populated urban markets.

Revenue Profitability And Efficiency

SOCAM generated HKD 9.31 billion in revenue for the period but reported a net loss of HKD 364 million, indicating significant profitability challenges. The negative diluted EPS of HKD -0.98 reflects this unprofitable operational performance. Operating cash flow was positive at HKD 102 million, suggesting some cash generation from core activities despite the bottom-line loss.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained as evidenced by the substantial net loss. With no capital expenditures reported, SOCAM did not invest in significant property development projects or capacity expansion during this period, potentially indicating a conservative approach to capital allocation amid challenging market conditions.

Balance Sheet And Financial Health

SOCAM maintains a solid liquidity position with HKD 1.03 billion in cash and equivalents against total debt of HKD 3.54 billion. The debt level is substantial relative to the company's market capitalization, suggesting elevated financial leverage that warrants monitoring, particularly given the current loss-making environment.

Growth Trends And Dividend Policy

The company did not pay dividends during this period, consistent with its loss-making position. The negative earnings and absence of capital expenditures suggest a contraction or maintenance phase rather than growth-oriented expansion, reflecting the challenging conditions in the Greater China property and construction markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 164 million, the market appears to be valuing the company at a significant discount to its revenue base, reflecting concerns about profitability and the highly leveraged balance sheet. The low beta of 0.353 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

SOCAM's strategic advantages include its established presence in Hong Kong and Macau property markets and its diversified service offerings across the construction value chain. However, the outlook remains challenging given current losses, high leverage, and regional property market headwinds that may pressure future performance and recovery prospects.

Sources

Company filingsHong Kong Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount