Data is not available at this time.
Beijing Capital Grand Limited is a specialized real estate developer operating primarily within the People's Republic of China, focusing on a niche segment of commercial property development. The company's core revenue model is centered on the development, operation, and management of outlet-backed commercial integrated properties and non-outlet retail projects, which differentiates it from general residential developers. This strategy targets consumer spending and retail growth, though it operates in a highly competitive and cyclical sector. Its portfolio includes the development of residential units, commercial spaces, office buildings, and parking facilities, supplemented by property investment and asset management activities. The firm is a subsidiary of BECL Investment Holding Limited, providing a degree of corporate backing, and is headquartered in Beijing, positioning it within a major economic hub. Its market position is that of a specialized, mid-tier player in the vast Chinese real estate market, facing significant competition from larger, diversified developers and navigating ongoing sector-wide challenges including regulatory changes and economic headwinds.
The company generated HKD 2.12 billion in revenue for FY 2023. Profitability was minimal, with net income of HKD 8.73 million, resulting in a very thin net margin. Operating cash flow was robust at HKD 1.04 billion, significantly exceeding capital expenditures, indicating efficient conversion of development activities into cash.
Diluted earnings per share were a marginal HKD 0.0034, reflecting weak earnings power in the period. The substantial positive operating cash flow suggests the underlying property sales and operations are generating cash, but this is not yet translating strongly to the bottom line, indicating potential inefficiencies or high non-cash charges.
The company maintains a strong liquidity position with cash and equivalents of HKD 1.47 billion. However, total debt of HKD 4.21 billion presents a significant leverage burden. The balance sheet reflects the capital-intensive nature of real estate development, with financial health dependent on the successful monetization of its property inventory.
The company did not pay a dividend in FY 2023, consistent with a strategy of retaining capital to fund development projects and navigate a challenging market. Growth trends are tied to the cyclical Chinese property market, which has recently faced headwinds, impacting development timelines and sales velocity.
With a market capitalization of approximately HKD 1.96 billion, the market is valuing the company at a significant discount to its annual revenue. A beta of 0.565 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its current price level and niche focus amid widespread sector pessimism.
Its strategic advantage lies in its specialized focus on outlet-backed commercial properties, a distinct sub-sector. The outlook remains cautious, contingent on a recovery in Chinese consumer confidence and the broader property market, as well as the company's ability to manage its debt load and execute its development pipeline effectively.
Company Annual Report (FY 2023)Hong Kong Stock Exchange Filings
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |