investorscraft@gmail.com

Intrinsic ValueTimes China Holdings Limited (1233.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

Times China Holdings Limited is a prominent property developer operating primarily in the People's Republic of China, focusing on the development and sale of residential and commercial properties. The company's core revenue model is centered on its Property Development segment, which drives the majority of its sales, supplemented by strategic activities in urban redevelopment and property leasing. Operating within the highly competitive and cyclical Chinese real estate sector, the company maintains a significant land reserve, positioning it for future development projects. Its market position is that of a regional player with a concentrated presence, headquartered in Guangzhou, which allows for deep market penetration but also exposes it to local economic and regulatory pressures. The company's additional services, including money lending and consulting management, provide ancillary revenue streams but remain secondary to its primary development operations. This business model requires substantial capital investment and is highly sensitive to government housing policies, interest rates, and overall economic conditions in China.

Revenue Profitability And Efficiency

The company reported revenue of HKD 13.11 billion for the period, indicating significant operational scale. However, this was overshadowed by a substantial net loss of HKD -16.61 billion, reflecting severe profitability challenges and potential asset impairments common in the distressed property sector. Positive operating cash flow of HKD 1.34 billion suggests some core operational efficiency in converting sales to cash, despite the overall negative bottom line.

Earnings Power And Capital Efficiency

The deeply negative diluted EPS of -7.9 HKD per share underscores a complete erosion of earnings power for the period. The minimal capital expenditure of HKD -3.16 million indicates a severe pullback in investment for future growth, a defensive move likely in response to the sector-wide liquidity crisis and efforts to preserve cash.

Balance Sheet And Financial Health

The balance sheet shows a precarious financial position with a high total debt burden of HKD 51.66 billion against a cash position of HKD 840.48 million. This significant leverage, combined with substantial losses, points to severe financial stress and elevated solvency risks, which is consistent with the challenges facing many Chinese property developers.

Growth Trends And Dividend Policy

The massive net loss and minimal capex signal a period of intense contraction rather than growth. In alignment with its distressed financial state and industry norms during a downturn, the company suspended its dividend, as evidenced by a dividend per share of zero, to conserve all available capital.

Valuation And Market Expectations

The market capitalization of approximately HKD 330 million is vastly overshadowed by the company's reported losses and high debt load. This valuation, coupled with a high beta of 1.926, reflects extremely pessimistic market expectations and pricing of significant bankruptcy or restructuring risk.

Strategic Advantages And Outlook

The company's primary strategic advantage is its substantial land reserve of approximately 19.9 million sq.m., which represents potential future value. However, the outlook remains critically challenged by sector-wide headwinds, including weak demand, tight liquidity, and regulatory pressures, necessitating a focus on survival through debt restructuring and asset sales.

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