investorscraft@gmail.com

Intrinsic ValueC C Land Holdings Limited (1224.HK)

Previous CloseHK$1.20
Intrinsic Value
Upside potential
Previous Close
HK$1.20

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

C C Land Holdings Limited is a Hong Kong-based real estate investment and development company with a diversified international portfolio. Its core operations are bifurcated into Property Development and Investment, alongside a Treasury Investment segment. The company generates revenue through the development and subsequent sale of properties, as well as from leasing and managing its investment portfolio of commercial and residential assets. Its strategic focus is on prime locations within the United Kingdom, Hong Kong, and Mainland China, targeting high-value markets. This positions it within the competitive global real estate sector, where it contends with both local developers and international investment firms. The company's market position is that of a mid-sized, cross-border investor, leveraging its expertise to identify and capitalize on opportunities in these distinct but interconnected property markets. Its business model relies on a combination of development profits and long-term rental income, seeking to balance cyclical development gains with more stable investment returns.

Revenue Profitability And Efficiency

The company reported revenue of HKD 493.1 million for the period. However, operational efficiency was challenged, resulting in a significant net loss of HKD 617.9 million. This negative profitability, coupled with negative operating cash flow of HKD 455.9 million, indicates substantial pressure on its core property operations and cash generation capabilities during the fiscal year.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at -HKD 0.16, reflecting the material net loss for shareholders. The negative cash flow from operations further underscores a period of weak earnings power. Capital expenditure was reported as nil, suggesting a potential pause or reevaluation of new development projects in favor of managing existing investments and treasury activities.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 1.92 billion. This is offset by a considerably higher total debt load of HKD 10.36 billion, indicating a leveraged financial structure. The high debt level relative to equity is a key metric for assessing the company's financial risk and stability.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with the company reporting a net loss. Reflecting this challenging period and likely a strategy to preserve capital, the company's dividend policy was conservative, with a dividend per share of HKD 0.00 declared for the fiscal year.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.66 billion, the market is valuing the company below its stated net asset value, a common occurrence for real estate firms during downturns. A beta of 0.229 suggests the stock is perceived as less volatile than the broader market, potentially pricing in a discounted recovery scenario.

Strategic Advantages And Outlook

The company's strategic advantage lies in its portfolio of international assets, providing geographic diversification. The outlook is contingent on a recovery in its key property markets, particularly in China and the UK, which would improve rental income, development sales, and overall asset valuations to restore profitability and strengthen the balance sheet.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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