investorscraft@gmail.com

Intrinsic ValueSRE Group Limited (1207.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SRE Group Limited operates as a diversified real estate developer and investor primarily focused on Mainland China's property market. Its core revenue model is bifurcated between property development, involving the sale of residential and commercial units, and property leasing, which generates recurring income from office and retail assets. The company has expanded beyond traditional real estate into hospital operations, offering outpatient services, pharmaceutical sales, and specialized obstetric and gynecological care, creating an ancillary healthcare revenue stream. Additionally, it provides a suite of real estate-related services including agency, factoring, property management, and construction management, while also engaging in technology development for housing solutions. This diversification positions SRE Group across multiple sectors within the broader real estate ecosystem, though it remains a relatively small player in the highly competitive and fragmented Chinese property market, facing significant challenges from larger, more capitalized competitors.

Revenue Profitability And Efficiency

The company generated HKD 598.6 million in revenue for FY2023 but reported a substantial net loss of HKD 1.62 billion, indicating severe profitability challenges. Operating cash flow was negative HKD 1.54 million, while capital expenditures were modest at HKD 0.87 million, reflecting constrained investment capacity amid financial stress.

Earnings Power And Capital Efficiency

SRE Group's earnings power is severely impaired, with a diluted EPS of -HKD 0.0787. The negative operating cash flow and minimal capital expenditures suggest poor capital efficiency and an inability to generate positive returns from its asset base in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows significant strain with total debt of HKD 5.12 billion vastly exceeding cash and equivalents of HKD 126.5 million. This high leverage ratio, combined with operating losses, indicates substantial financial distress and liquidity challenges for the company.

Growth Trends And Dividend Policy

With substantial losses and negative cash flow, the company demonstrates no positive growth trends. Unsurprisingly, it maintained a zero dividend policy for FY2023, preserving all available liquidity to address its challenging financial position rather than returning capital to shareholders.

Valuation And Market Expectations

The market capitalization of approximately HKD 267 million reflects deeply pessimistic expectations, trading at a significant discount to both revenue and book value. This valuation suggests investors anticipate continued challenges in the company's core real estate markets and doubt its turnaround prospects.

Strategic Advantages And Outlook

SRE's diversification into healthcare and property services provides some revenue diversification, though this hasn't offset core property weaknesses. The outlook remains challenging given high leverage, operating losses, and ongoing pressures in China's property sector, requiring significant restructuring for sustainability.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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