investorscraft@gmail.com

Intrinsic ValueWang On Properties Limited (1243.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

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

Wang On Properties Limited operates as a Hong Kong-based real estate developer and investor with a diversified business model spanning property development, investment, and asset management services. The company focuses on acquiring land parcels and existing buildings for redevelopment into residential and commercial properties, while also maintaining a portfolio of income-generating investment properties. Operating in Hong Kong's highly competitive and cyclical real estate market, Wang On leverages its local expertise and development capabilities to create value through strategic land banking and property repositioning. The company maintains a mid-tier market position, competing with both large conglomerates and smaller developers in a market characterized by high barriers to entry and significant capital requirements. Its subsidiary status under Earnest Spot Limited provides operational stability while allowing focused execution in property development cycles.

Revenue Profitability And Efficiency

The company generated HKD 1.25 billion in revenue during the period but reported a significant net loss of HKD 976.9 million, indicating substantial challenges in property valuation or development cost management. Operating cash flow of HKD 918.2 million suggests core operations remain functional despite the accounting loss. The negative EPS of HKD -0.0643 reflects the substantial impairment or development costs affecting bottom-line performance in this reporting cycle.

Earnings Power And Capital Efficiency

Wang On's operating cash flow generation of HKD 918.2 million demonstrates underlying operational capability, though the substantial net loss indicates non-cash impairments or development timing issues. The minimal capital expenditures of HKD 97,000 suggest a period focused on existing project completion rather than new land acquisitions. The company's earnings power appears constrained by market conditions affecting property valuations and development margins.

Balance Sheet And Financial Health

The balance sheet shows HKD 354.3 million in cash against substantial total debt of HKD 3.47 billion, indicating leveraged positioning common in property development. The debt-to-equity structure suggests reliance on financing for development projects, with liquidity supported by operating cash flows. The Hong Kong property market's volatility requires careful debt management and project timing to maintain financial stability.

Growth Trends And Dividend Policy

No dividends were distributed during the period, consistent with the company's net loss position and capital retention needs for ongoing development projects. Growth trends appear challenged by the current reporting results, though the property development cycle nature suggests potential recovery with project completions and market improvements. The company's growth strategy likely focuses on strategic land banking and development timing within Hong Kong's property cycle.

Valuation And Market Expectations

With a market capitalization of HKD 592.8 million and a beta of 0.366, the market appears to price the company at a significant discount to its asset base, reflecting concerns about property valuations and development risks. The low beta suggests relative insulation from broad market movements but may also indicate limited trading liquidity. Valuation metrics likely incorporate substantial discounts for the leveraged property development model and current market conditions.

Strategic Advantages And Outlook

The company's strategic advantages include local market expertise, established development capabilities, and subsidiary support structure. The outlook remains contingent on Hong Kong's property market recovery, development project timing, and the company's ability to manage its leveraged position through the property cycle. Successful project completions and asset sales will be critical for improving financial performance and shareholder returns.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

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