investorscraft@gmail.com

Intrinsic ValuePowerlong Real Estate Holdings Limited (1238.HK)

Previous CloseHK$0.28
Intrinsic Value
Upside potential
Previous Close
HK$0.28

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

Powerlong Real Estate Holdings Limited is a significant Chinese property developer and operator with a diversified business model spanning four core segments. The company generates revenue through the development and sale of commercial and residential properties, complemented by recurring income streams from its substantial investment property portfolio, primarily comprising shopping malls. Its integrated approach includes commercial operations, residential property management services, hotel operations, and construction services, creating a synergistic ecosystem around its real estate assets. Powerlong maintains a strong physical footprint, with a land bank of 36.5 million square meters and operational investment properties totaling approximately 7.3 million square meters as of recent data. The company operates in the highly competitive Chinese real estate sector, where it has established a notable presence through its mixed-use developments and commercial property expertise. Its market position is characterized by a focus on tier-1 and tier-2 cities, leveraging its Shanghai base to develop large-scale projects that combine retail, office, and residential components. This strategy positions Powerlong as a integrated property operator rather than a pure developer, though it remains exposed to cyclical property market dynamics and regulatory changes affecting China's real estate industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 25.8 billion for the period but experienced significant challenges with a net loss of HKD 5.8 billion. This substantial loss, reflected in diluted EPS of -HKD 1.39, indicates severe pressure on profitability within China's property sector. Operating cash flow remained positive at HKD 1.7 billion, suggesting some operational cash generation despite the difficult market environment.

Earnings Power And Capital Efficiency

Powerlong's negative earnings power is evident from its substantial net loss, though positive operating cash flow indicates some ability to generate cash from operations. Capital expenditures were modest at HKD -176 million relative to its asset base, reflecting constrained investment activity amid market challenges. The company's capital efficiency appears strained given the current property market downturn in China.

Balance Sheet And Financial Health

The balance sheet shows HKD 6.1 billion in cash against total debt of HKD 59.0 billion, indicating significant leverage and potential liquidity concerns. This debt-heavy structure is common in real estate development but presents substantial risk in the current Chinese property market environment. The high debt load relative to cash reserves suggests financial stress may be ongoing.

Growth Trends And Dividend Policy

Current trends reflect the severe downturn in China's property sector, with negative earnings replacing previous growth patterns. The company suspended dividend payments with a zero dividend per share, conserving cash amid challenging operating conditions. This policy shift aligns with sector-wide responses to regulatory changes and market contraction.

Valuation And Market Expectations

Trading at a market capitalization of HKD 1.4 billion, the market appears to be pricing in substantial challenges given the company's financial performance and sector headwinds. The beta of 1.509 indicates higher volatility than the market, reflecting investor concerns about the Chinese property sector's prospects and company-specific risks.

Strategic Advantages And Outlook

Powerlong's strategic advantages include its diversified revenue streams beyond pure development, including investment properties and commercial operations. However, the outlook remains challenging due to sector-wide pressures in Chinese real estate, including regulatory constraints and market sentiment. The company's ability to navigate this environment will depend on its operational execution and broader market recovery.

Sources

Company DescriptionFinancial Data ProvidedHong 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