investorscraft@gmail.com

Intrinsic ValueChina New Town Development Company Limited (1278.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

China New Town Development operates as a specialized urban development company focused on planning and developing integrated new towns across China. The company's core revenue model encompasses four distinct segments: Land Development, Urbanization Development, Property Leasing, and diversified services including asset management and investment consultation. Its primary business involves comprehensive land infrastructure development, construction of ancillary public facilities, and long-term investment in new town projects that transform undeveloped areas into modern urban centers. Within China's real estate development sector, the company occupies a niche position specializing in large-scale urbanization projects rather than conventional residential or commercial property development. This strategic focus aligns with China's ongoing urbanization initiatives while differentiating the company from traditional real estate developers through its integrated approach to urban planning and infrastructure development.

Revenue Profitability And Efficiency

The company generated HKD 153.8 million in revenue with net income of HKD 44.3 million, demonstrating effective cost management despite the capital-intensive nature of urban development projects. Operating cash flow of HKD 29.9 million indicates reasonable operational efficiency, though the modest revenue base relative to total assets suggests ongoing project development phases rather than mature income generation.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0046, the company exhibits modest earnings power relative to its substantial share count. The positive operating cash flow and minimal capital expenditures of HKD -0.5 million reflect a capital-light approach to current operations, though historical project investments likely required significant capital deployment during development phases.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 1.05 billion in cash against total debt of HKD 2.3 billion, providing adequate coverage for near-term obligations. The debt level reflects the capital-intensive nature of urban development projects, though the substantial cash position mitigates immediate financial risk.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.0055 per share, representing a payout that balances shareholder returns with reinvestment needs for ongoing development projects. Growth appears measured, focused on strategic urban development opportunities rather than aggressive expansion, consistent with the long-term nature of infrastructure projects.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 1.0 billion, the company's valuation reflects its niche positioning in urban development. The beta of 0.724 indicates lower volatility than the broader market, suggesting investor perception of stable, though potentially slower-growing, project-based returns.

Strategic Advantages And Outlook

The company's specialized expertise in integrated urban development provides competitive advantages in securing government-backed projects and managing complex infrastructure developments. The outlook remains tied to China's urbanization policies and regional development initiatives, with the potential for long-term value creation through completed project monetization and recurring leasing income.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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