investorscraft@gmail.com

Intrinsic ValueChina Logistics Property Holdings Co., Ltd (1589.HK)

Previous CloseHK$4.32
Intrinsic Value
Upside potential
Previous Close
HK$4.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Logistics Property Holdings operates as a specialized logistics infrastructure developer and manager in China, focusing on the development, construction, and leasing of modern storage facilities. Its core revenue model is derived from long-term lease agreements with tenants, supplemented by a comprehensive suite of value-added management services, including cargo handling, transportation consulting, and property management. The company operates within the competitive integrated freight and logistics sector, catering to the massive demand driven by China's e-commerce growth and domestic supply chain expansion. As of December 2021, its portfolio comprised 190 facilities, providing a critical network of distribution hubs. Its market position is that of a niche, asset-heavy operator, leveraging its extensive property portfolio to serve third-party logistics firms, manufacturers, and retailers requiring strategic warehouse locations. This focus on owning and operating essential logistics real estate differentiates it from asset-light logistics service providers.

Revenue Profitability And Efficiency

The company generated revenue of HKD 905.0 million for FY2021. Profitability was modest, with net income of HKD 25.8 million, translating to a net margin of approximately 2.9%. This indicates that while the top-line is significant, high operating costs and potential finance expenses heavily impact the bottom line, a common characteristic of capital-intensive real estate operations.

Earnings Power And Capital Efficiency

Operating cash flow was strong at HKD 625.9 million, significantly exceeding net income, which is typical for a property firm with substantial non-cash depreciation charges. However, this was entirely consumed by intensive capital expenditures of HKD -658.2 million, reflecting a continued aggressive investment cycle into expanding its portfolio of logistics facilities and development projects.

Balance Sheet And Financial Health

The balance sheet is highly leveraged, with total debt of HKD 10.3 billion vastly exceeding its cash and equivalents of HKD 610.5 million. This significant debt load is used to fund its property development and acquisition strategy, resulting in a capital structure common for real estate developers but carrying inherent refinancing and interest rate risk.

Growth Trends And Dividend Policy

The substantial capital expenditure signals a primary focus on growth through portfolio expansion rather than returning capital to shareholders. The company maintained a dividend per share of HKD 0.00, consistent with a strategy of reinvesting all available cash flows back into the business to fund its development pipeline and growth ambitions.

Valuation And Market Expectations

The provided market capitalization is listed as zero, which is inconsistent with a listed entity and suggests a data anomaly. The low beta of 0.15 implies the stock has historically exhibited lower volatility than the broader market, potentially due to its real asset base and long-term lease structures.

Strategic Advantages And Outlook

The company's key advantage is its portfolio of 190 strategically located logistics facilities, which are critical infrastructure supporting China's logistics network. Its outlook is tied to the long-term growth of e-commerce and domestic consumption, though its high leverage necessitates careful navigation of interest rate environments and continued strong occupancy rates to service its debt obligations.

Sources

Company Annual ReportPublicly disclosed financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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