investorscraft@gmail.com

Intrinsic ValueSeazen Group Limited (1030.HK)

Previous CloseHK$2.61
Intrinsic Value
Upside potential
Previous Close
HK$2.61

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

Seazen Group Limited is a major Chinese real estate developer focused on the investment, development, and sale of residential properties and mixed-use complexes. Its core revenue model is primarily generated from property sales, supplemented by recurring income streams from commercial property management, asset operation, and a diverse portfolio of ancillary services including securities brokerage, auto parts manufacturing, and entertainment management. Operating in the highly competitive and cyclical Chinese real estate sector, the company maintains a significant market presence with a substantial land bank, positioning it as a key regional player. Its strategic focus on mixed-use developments and service diversification aims to create a more resilient business structure beyond traditional development cycles, catering to evolving urban demand in mainland China.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 89.2 billion for the period, demonstrating significant scale. However, net income was a relatively modest HKD 491 million, indicating compressed profitability margins. Operating cash flow was negative HKD 2.64 billion, reflecting potential challenges in working capital management within the current property market environment.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.07, signaling modest earnings power relative to the company's asset base. The negative operating cash flow, juxtaposed with the absence of reported capital expenditures, suggests capital efficiency is under pressure, likely impacted by inventory and receivables cycles in its development projects.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 6.91 billion against a substantial total debt burden of HKD 59.06 billion. This high leverage ratio is characteristic of the capital-intensive real estate development sector but indicates significant financial risk and reliance on stable financing conditions.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, which is consistent with a strategy of capital retention amidst a challenging operating environment. Growth trends are likely constrained by broader sector-wide headwinds affecting the Chinese property market, including regulatory changes and weakened demand.

Valuation And Market Expectations

With a market capitalization of approximately HKD 18.6 billion, the market valuation is a fraction of the annual revenue, suggesting deeply discounted expectations. The high beta of 2.244 indicates the stock is perceived as significantly more volatile than the market, reflecting heightened risk sentiment towards Chinese property developers.

Strategic Advantages And Outlook

The company's key strategic advantages include its extensive land bank and diversified service offerings beyond core development. The outlook remains cautious, heavily dependent on a recovery in the Chinese real estate sector, government policy support, and the company's ability to manage its high debt load effectively amidst ongoing market consolidation.

Sources

Company DescriptionProvided Financial Data

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