investorscraft@gmail.com

Intrinsic ValueZhaobangji Properties Holdings Limited (1660.HK)

Previous CloseHK$0.35
Intrinsic Value
Upside potential
Previous Close
HK$0.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zhaobangji Properties Holdings Limited operates as a diversified industrial services company in Hong Kong and mainland China, primarily focused on the construction machinery sector. Its core revenue model is generated through five distinct segments: trading and leasing of construction machinery, transportation services, property management, and property leasing/subletting. The company serves the critical infrastructure and real estate development markets by providing essential equipment and support services, positioning itself as an integrated solutions provider within the industrial distribution chain. This multi-faceted approach allows it to capture value across different stages of the construction lifecycle, from equipment procurement and rental to ongoing property management. Operating in a highly competitive and cyclical industry, the company's market position is challenged by larger competitors and economic sensitivity, though its subsidiary status under Boardwin Resources Limited provides some structural support. Its operations are intrinsically linked to the health of the construction and property sectors in Greater China.

Revenue Profitability And Efficiency

The company generated HKD 197.9 million in revenue for the period but reported a significant net loss of HKD 77.8 million, indicating severe profitability challenges. Despite the negative bottom line, it maintained positive operating cash flow of HKD 45.9 million, suggesting some operational efficiency in cash generation despite overall unprofitability in its current operations.

Earnings Power And Capital Efficiency

Zhaobangji's earnings power is currently constrained, as evidenced by a diluted EPS of -HKD 0.0126. The company invested HKD 22.5 million in capital expenditures, representing a substantial commitment relative to its revenue base, though this investment may support future operational capacity in its machinery and property segments.

Balance Sheet And Financial Health

The company maintains a conservative debt profile with total debt of HKD 17.9 million against cash and equivalents of HKD 28.9 million, indicating a net cash position. This relatively strong liquidity position provides some financial flexibility despite the reported operating losses during the period.

Growth Trends And Dividend Policy

With a negative net income and no dividend distribution, the company appears to be in a challenging growth phase. The absence of dividends reflects a retention of capital, likely to fund operations and potentially support recovery efforts amid current financial difficulties.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 811.5 million, the market valuation significantly exceeds the company's revenue, suggesting expectations of future recovery or potential strategic value. The low beta of 0.366 indicates lower volatility relative to the broader market, possibly reflecting its small-cap status and niche operations.

Strategic Advantages And Outlook

The company's diversified service offerings across construction machinery and property services provide some operational hedging. However, its outlook remains challenged by current profitability issues and exposure to cyclical construction and property markets in China. Its subsidiary structure may provide strategic support for navigating these challenges.

Sources

Company filingsHong Kong Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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