investorscraft@gmail.com

Intrinsic ValueCoastal Greenland Limited (1124.HK)

Previous CloseHK$0.20
Intrinsic Value
Upside potential
Previous Close
HK$0.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Coastal Greenland Limited operates as a specialized real estate investment and development company focused exclusively on the People's Republic of China market. The company's core revenue model centers on property development and sales, complemented by strategic property investments that generate rental income from commercial and residential assets. Through its diversified operational segments including project management and investment services, the company maintains a niche presence in China's competitive real estate sector. Coastal Greenland leverages its long-standing market experience since 1990 to identify development opportunities while providing ancillary services such as loan financing and asset management. The company's market positioning reflects a focused regional developer with integrated service capabilities, operating in a challenging property environment characterized by regulatory changes and market volatility. This specialized approach allows the company to maintain operational flexibility while navigating the complex dynamics of China's real estate landscape.

Revenue Profitability And Efficiency

The company reported revenue of HKD 115.8 million but experienced significant challenges with a net loss of HKD 381.9 million and negative diluted EPS of HKD 0.92. Operating cash flow was negative HKD 51.6 million, indicating substantial operational headwinds in the current property market cycle. The absence of capital expenditures suggests a conservative approach to new investments amid market uncertainties.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by market conditions, with negative profitability metrics reflecting the challenging real estate environment. The company's capital efficiency is under pressure as evidenced by negative operating cash flow and substantial losses. The lack of capital expenditures indicates a defensive capital allocation strategy focused on preserving liquidity rather than expansion.

Balance Sheet And Financial Health

The balance sheet shows limited cash reserves of HKD 2.1 million against total debt of HKD 224.2 million, creating a leveraged position. This debt-to-cash ratio suggests financial strain, particularly given the negative cash flow generation. The company's financial health appears challenged, requiring careful management of liquidity and debt obligations.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with negative earnings and cash flow. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve capital. This approach reflects the cyclical challenges in China's property market and the company's focus on financial stability over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 205 million, the market appears to be pricing in continued challenges. The beta of 0.72 suggests moderate volatility relative to the market, possibly reflecting the company's specialized niche. Valuation metrics likely incorporate expectations for a prolonged recovery in China's property sector.

Strategic Advantages And Outlook

The company's long-standing presence since 1990 provides market experience, though current headwinds in China's property sector present significant challenges. Strategic advantages include diversified service segments beyond pure development. The outlook remains cautious given market conditions, with success dependent on sector recovery and effective management of financial constraints.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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