investorscraft@gmail.com

Intrinsic ValueGuangdong - Hong Kong Greater Bay Area Holdings Limited (1396.HK)

Previous CloseHK$6.83
Intrinsic Value
Upside potential
Previous Close
HK$6.83

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

Guangdong - Hong Kong Greater Bay Area Holdings Limited operates as a diversified real estate and trading enterprise focused on China's strategic Greater Bay Area. Its core revenue model combines property development and sales with a complementary trading business in non-ferrous metals and chemical products. The company develops residential properties and commercial trade centers under its YOUNGO and HYDOO brands, while also offering value-added services like property management and rental operations. This dual-segment approach positions it within both the cyclical real estate development sector and the commodity trading industry, leveraging its geographic presence in a high-growth economic zone. Its market position is that of a regional player with integrated service capabilities, though it operates in highly competitive and regulated markets subject to macroeconomic pressures and policy changes impacting both property demand and commodity flows.

Revenue Profitability And Efficiency

The company generated HKD 2.60 billion in revenue for the period but reported a significant net loss of HKD 1.83 billion, indicating severe profitability challenges. Despite the loss, it generated positive operating cash flow of HKD 942 million, suggesting some operational efficiency in cash collection despite the difficult market conditions in China's property sector.

Earnings Power And Capital Efficiency

The substantial net loss and negative diluted EPS of HKD -3.32 reflect weak earnings power, likely impacted by asset impairments or weak sales margins. The absence of capital expenditures indicates a lack of current investment in growth assets, which may be a strategic pause given the challenging industry environment.

Balance Sheet And Financial Health

The balance sheet shows strained financial health with high total debt of HKD 5.73 billion against minimal cash and equivalents of HKD 13.06 million. This significant debt burden, coupled with recent losses, raises concerns about liquidity and leverage, which are critical in the capital-intensive real estate development industry.

Growth Trends And Dividend Policy

The company has not paid dividends, consistent with its loss-making position and need to preserve capital. Growth trends appear challenged given the substantial net loss and the absence of capital expenditure, reflecting a defensive posture amid sector-wide headwinds in Chinese real estate.

Valuation And Market Expectations

With a market capitalization of HKD 4.23 billion and a high beta of 2.356, the market prices significant volatility and risk. The negative earnings and high debt levels suggest investor expectations are likely anchored on potential restructuring, asset sales, or a recovery in China's property market rather than current fundamentals.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on the economically significant Greater Bay Area and its diversified business model. However, the outlook remains challenging due to high leverage, sector-wide pressures, and macroeconomic uncertainties in China. Success depends on effective debt management and a recovery in property demand.

Sources

Company Annual ReportHong 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