investorscraft@gmail.com

Intrinsic ValueChina Properties Group Limited (1838.HK)

Previous CloseHK$0.42
Intrinsic Value
Upside potential
Previous Close
HK$0.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Properties Group Limited operates as a specialized real estate developer focused on the Chinese property market, primarily developing middle-class residential projects and integrated theme shopping street developments in key urban centers. The company's core revenue model combines property development sales with long-term investment property leasing, creating a dual-stream income approach. Operating through three distinct segments—Property Development, Property Investment, and Others including property management services—the company maintains a targeted presence in strategic markets including Shanghai and Chongqing. Its market positioning centers on developing mixed-use properties that serve retail, residential, entertainment, cultural, and recreational users, positioning it within the competitive mid-market real estate development sector. The company operates as a subsidiary of Hillwealth Holdings Limited, which provides strategic oversight and potential financial support for its development activities in China's dynamic but challenging property landscape.

Revenue Profitability And Efficiency

The company reported HKD 181.1 million in revenue for FY2021, reflecting minimal operational activity amid challenging market conditions. Significant financial distress is evident with a substantial net loss of HKD 17.67 billion, indicating severe impairment charges or property devaluations. Operating cash flow remained positive at HKD 44.1 million, suggesting some ongoing operational functionality despite the massive accounting losses affecting profitability metrics.

Earnings Power And Capital Efficiency

Earnings power appears severely compromised with a diluted EPS of -HKD 9.77, reflecting the massive net loss relative to the share count. Capital expenditure was minimal at HKD -675,000, indicating limited new investment activity. The company's ability to generate returns on capital has been significantly impaired, with current operations failing to cover the substantial losses recorded during the period.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 5.72 billion against minimal cash reserves of HKD 4.26 million, creating a precarious liquidity position. The massive net loss has likely eroded equity value significantly. The debt-to-cash ratio indicates severe financial stress, potentially limiting the company's ability to meet obligations or fund ongoing operations without external support.

Growth Trends And Dividend Policy

Despite reporting a dividend of HKD 0.087 per share, the payment appears unsustainable given the massive losses and strained balance sheet. Growth trends indicate contraction rather than expansion, with minimal revenue generation and substantial impairment charges. The company's ability to maintain any dividend policy appears questionable given the current financial distress and operational challenges in China's property sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 750.8 million, the market appears to be pricing in significant challenges despite the accounting losses. The beta of 0.64 suggests lower volatility than the broader market, possibly reflecting limited trading activity or investor perception of stabilized distress. Valuation metrics based on earnings are not meaningful given the substantial losses reported.

Strategic Advantages And Outlook

The company's strategic advantages include its established presence in Shanghai and Chongqing markets and experience in mixed-use development. However, the outlook remains challenging given the substantial losses, high debt burden, and ongoing pressures in China's property sector. Success will depend on restructuring efforts, potential parental support, and recovery in China's real estate markets, though near-term prospects appear constrained by financial limitations.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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