investorscraft@gmail.com

Intrinsic ValueSino Harbour Holdings Group Limited (1663.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

Sino Harbour Holdings Group Limited is a China-based investment holding company primarily engaged in the real estate development sector. Its core revenue model is centered on the development and sale of residential properties, including detached housing and apartments, as well as retail and commercial real estate projects. The company operates within the highly competitive and cyclical Chinese property market, which is characterized by significant regulatory oversight and regional economic factors. Beyond its primary real estate activities, the company has diversified its service offerings to include niche segments such as transfer and consultation services, pharmaceutical inspection, and oral dental services, though these likely represent a smaller portion of its overall business. Its market position is that of a smaller, regional player headquartered in Nanchang, without the scale of China's national property giants. This necessitates a focus on specific local markets and operational niches to maintain relevance.

Revenue Profitability And Efficiency

The company generated revenue of HKD 526.0 million for the period. It achieved a net income of HKD 18.9 million, indicating a relatively thin net profit margin. Operating cash flow was a robust HKD 82.2 million, significantly exceeding capital expenditures of HKD 4.1 million, demonstrating an ability to generate cash from its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0077. The positive operating cash flow, which substantially covered capital investment needs, points to adequate capital efficiency for its current scale of operations, though overall earnings power appears modest relative to its asset base.

Balance Sheet And Financial Health

The company held HKD 132.3 million in cash and equivalents against total debt of HKD 593.9 million. This significant debt load, which is over four times its cash position, indicates a leveraged balance sheet that is common in real estate but requires careful management of liquidity and refinancing risks.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with a strategy of retaining earnings, potentially for funding future development projects or managing its debt obligations. Specific historical growth trends are unavailable for comparison against the current period's results.

Valuation And Market Expectations

With a market capitalization of approximately HKD 160.2 million, the market is valuing the company at a significant discount to its reported revenue. A negative beta of -0.369 suggests a historical low correlation with the broader market, which may reflect its specific risk profile as a small-cap Chinese property stock.

Strategic Advantages And Outlook

The company's main advantage is its established presence in regional Chinese real estate development, supplemented by a diversified service portfolio. The outlook is inherently tied to the health of the local property sector, interest rates, and regulatory policies in China, presenting both opportunities and significant challenges for a leveraged operator.

Sources

Company DescriptionProvided Financial Data

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