investorscraft@gmail.com

Intrinsic ValueShanghai Realway Capital Assets Management Co., Ltd. (1835.HK)

Previous CloseHK$1.49
Intrinsic Value
Upside potential
Previous Close
HK$1.49

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

Shanghai Realway Capital Assets Management Co., Ltd. operates as a principal investment firm specializing in real estate investment, functioning within the asset management sector of the broader financial services industry. The company's core revenue model is centered on generating returns through strategic investments in real estate assets, leveraging its expertise to identify and capitalize on property market opportunities. Its market position is that of a specialized, niche player in the Hong Kong-listed investment landscape, focusing its capital allocation on property investments rather than operating a diversified fund management platform. This targeted approach allows it to pursue deep sector knowledge but also exposes it to the inherent cyclicality and concentration risks of the real estate market, distinguishing its strategy from more generalized asset managers.

Revenue Profitability And Efficiency

The firm reported HKD 26.3 million in revenue for the period. However, operational efficiency was challenged, resulting in a net loss of HKD 13.1 million. This negative profitability, coupled with negative operating cash flow of HKD 12.7 million, indicates significant pressure on its core investment activities and overall financial performance during the fiscal year.

Earnings Power And Capital Efficiency

Earnings power was severely constrained, evidenced by a diluted loss per share of HKD 0.0927. The negative operating cash flow further underscores challenges in generating positive returns from its invested capital. Capital expenditures were minimal, suggesting a focus on managing existing assets rather than deploying new capital into investments.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 9.8 million against total debt of HKD 21.8 million, indicating a leveraged position. The net loss and negative cash flow from operations raise concerns about near-term liquidity and the company's ability to service its obligations without raising additional capital or divesting assets.

Growth Trends And Dividend Policy

Current financial results reflect a contraction rather than growth. The company did not pay a dividend, a prudent measure given the reported net loss and negative cash flows, preserving capital to stabilize operations and navigate a challenging investment environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 338.9 million, the market valuation appears to incorporate significant challenges reflected in the negative earnings and cash flow. The negative beta of -0.434 suggests the stock's performance has historically moved inversely to the broader market, indicating its unique risk profile as a specialized, struggling investment entity.

Strategic Advantages And Outlook

The firm's primary strategic advantage is its specialized focus on real estate investments, though this also constitutes its greatest risk. The outlook is contingent on a recovery in the property markets it targets and its ability to successfully manage its portfolio to generate positive returns and improve its strained liquidity position.

Sources

Company Financial DisclosuresHong 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