investorscraft@gmail.com

Intrinsic ValueRedco Properties Group Limited (1622.HK)

Previous CloseHK$0.16
Intrinsic Value
Upside potential
Previous Close
HK$0.16

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

Redco Properties Group Limited is a China-based real estate developer focused on the development and investment of residential and commercial properties across key economic regions, including the Greater Bay Area and Bohai Economic Rim. The company operates a vertically integrated model, extending beyond core development into ancillary services such as construction design, project management, and property management, which provides additional revenue streams and enhances project execution. Its market position is that of a regional player navigating a highly challenging sector characterized by liquidity constraints and weak demand, with a strategic focus on developing properties within designated economic zones to capitalize on government-led regional development initiatives.

Revenue Profitability And Efficiency

The company reported revenue of HKD 8.20 billion for the period, but severe profitability challenges are evident with a net loss of HKD -2.76 billion. Operating cash flow was significantly negative at HKD -579 million, indicating substantial cash burn from core operations and highlighting acute inefficiencies in the current market environment.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.78 reflects a complete erosion of earnings power. The negative operating cash flow, exacerbated by minimal capital expenditures of HKD -13.5 million, points to a period of severe operational contraction and an inability to generate positive returns on invested capital.

Balance Sheet And Financial Health

The balance sheet is under significant stress, with a high total debt burden of HKD 16.08 billion juxtaposed against a modest cash position of HKD 333 million. This substantial leverage and limited liquidity position indicate severe financial distress and elevated solvency risks.

Growth Trends And Dividend Policy

Current trends are overwhelmingly negative, reflecting the profound downturn in China's property sector. The company suspended its dividend, as evidenced by a dividend per share of HKD 0, to preserve cash amidst substantial losses and a critical need to manage its debt obligations.

Valuation And Market Expectations

The market capitalization of approximately HKD 352 million is minimal relative to the company's revenue base, reflecting deeply pessimistic investor expectations. A beta of 0.28 suggests the stock is perceived as less volatile than the market, potentially due to its distressed, low-price status rather than stability.

Strategic Advantages And Outlook

The company's main strategic advantage lies in its established presence in key economic zones and its diversified service offerings. However, the outlook remains extremely challenging due to sector-wide headwinds, high leverage, and persistent cash outflows, necessitating a successful restructuring or external support to ensure viability.

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