investorscraft@gmail.com

Intrinsic ValueYuzhou Group Holdings Company Limited (1628.HK)

Previous CloseHK$0.11
Intrinsic Value
Upside potential
Previous Close
HK$0.11

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

Yuzhou Group Holdings operates as a comprehensive real estate developer in China, generating revenue primarily through property development and sales across residential and commercial markets. The company's diversified business model extends beyond development to include property investment for recurring rental income, professional property management services, and hotel operations, creating multiple revenue streams within the real estate ecosystem. Operating primarily in mainland China's competitive property sector, Yuzhou faces intense competition from both state-owned enterprises and private developers while navigating cyclical market conditions and regulatory changes. The company's market position reflects that of a mid-tier developer with regional concentration, requiring strategic adaptability to shifting government policies on housing, financing, and urban development priorities across different Chinese municipalities.

Revenue Profitability And Efficiency

The company reported HKD 9.7 billion in revenue for the period, but significant challenges are evident with a substantial net loss of HKD 12.0 billion. This negative profitability reflects the severe pressure on China's property sector, with operating cash flow deeply negative at HKD -3.1 billion, indicating strained operational efficiency and potential liquidity constraints in project development and sales cycles.

Earnings Power And Capital Efficiency

Yuzhou's earnings power appears severely compromised with diluted EPS of -HKD 1.87, reflecting the distressed state of China's property market. The minimal capital expenditures of HKD -93,000 suggest limited investment in new projects, possibly indicating a strategic shift toward preservation rather than expansion amid challenging market conditions and financial constraints.

Balance Sheet And Financial Health

The balance sheet shows significant stress with total debt of HKD 52.6 billion substantially outweighing cash and equivalents of HKD 1.1 billion. This elevated leverage ratio, combined with negative cash flows, indicates substantial financial health concerns and potential liquidity challenges in meeting debt obligations amid China's ongoing property sector downturn.

Growth Trends And Dividend Policy

Current trends reflect contraction rather than growth, consistent with the broader Chinese property sector crisis. The company suspended dividend payments with a zero dividend per share, prioritizing capital preservation over shareholder returns amid substantial losses and the need to conserve cash for operational sustainability and debt management.

Valuation And Market Expectations

With a market capitalization of approximately HKD 295 million against significant losses and high debt, market expectations appear pessimistic. The beta of 0.919 suggests slightly less volatility than the broader market, but investors likely price in substantial risk premiums for the company's survival prospects in China's troubled property sector.

Strategic Advantages And Outlook

Yuzhou's strategic advantages include its established presence in China's property market and diversified operations beyond pure development. However, the outlook remains challenging due to sector-wide headwinds, high leverage, and negative cash flows, requiring successful navigation of China's property market restructuring and potential debt restructuring initiatives.

Sources

Company financial reportsHong Kong Stock Exchange filingsBloomberg financial data

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