investorscraft@gmail.com

Intrinsic ValueBeijing Capital Grand Limited (1329.HK)

Previous CloseHK$0.84
Intrinsic Value
Upside potential
Previous Close
HK$0.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company Annual Report (FY 2023)Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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