investorscraft@gmail.com

Intrinsic ValueChina South City Holdings Limited (1668.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

China South City Holdings Limited is a specialized real estate developer operating in the People's Republic of China, focusing on the creation and management of large-scale integrated logistics and trade centers. Its core revenue model is built upon the sale and long-term leasing of commercial properties within these centers, supplemented by fees from value-added services including property management, warehousing, and logistics support. The company occupies a distinct niche within China's real estate sector by combining physical marketplace infrastructure with trade facilitation services, catering primarily to wholesale suppliers, manufacturers, and distributors. This integrated approach aims to create ecosystems that support both domestic and international trade flows, though it operates in a highly competitive and cyclical property market. Its market position is that of a specialized operator in the trade center segment, which differentiates it from conventional residential or commercial developers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 4.08 billion. However, profitability was severely challenged, with a substantial net loss of HKD -8.98 billion and a diluted EPS of -HKD 0.78. This significant loss indicates deep operational inefficiencies and potential asset impairments, severely impacting overall financial performance and return metrics for the period.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, as evidenced by the large net loss. Operating cash flow was positive at HKD 508 million, suggesting some core operations generate cash despite the accounting loss. Capital expenditures were reported as zero, which may indicate a pause in significant new investments, potentially to preserve liquidity during a challenging period.

Balance Sheet And Financial Health

The balance sheet shows significant financial strain, with high total debt of HKD 30.22 billion contrasting sharply with a low cash position of HKD 41.14 million. This substantial debt burden, coupled with minimal liquidity, raises serious concerns about the company's solvency and its ability to meet future financial obligations without a major restructuring or refinancing.

Growth Trends And Dividend Policy

Current trends are dominated by financial distress rather than growth, as indicated by the large net loss. The company has suspended its dividend payments, with a dividend per share of HKD 0.00, a prudent measure to conserve all available cash for stabilizing operations and addressing its significant debt load during this period of financial difficulty.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 1.22 billion, the market appears to be pricing in significant financial distress and uncertainty. The negative earnings render traditional P/E ratios meaningless, and the valuation likely reflects a high risk premium associated with the company's substantial debt and ongoing operational challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its niche focus on integrated trade centers, which could be valuable if the wholesale and logistics sectors recover. However, the immediate outlook is clouded by severe financial stress from high leverage and losses. Success is contingent on effective debt management, potential asset sales, and a recovery in China's commercial property market.

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