investorscraft@gmail.com

Intrinsic ValueC&D International Investment Group Limited (1908.HK)

Previous CloseHK$16.07
Intrinsic Value
Upside potential
Previous Close
HK$16.07

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

C&D International Investment Group Limited operates as a diversified real estate enterprise with a core focus on property development and integrated industry chain services in Mainland China and internationally. The company generates revenue through the construction and sale of residential units and parking spaces, complemented by a stable income stream from leasing commercial, retail, and industrial properties. Its business model is vertically integrated, encompassing project construction management, engineering consultancy, and property expropriation services, which enhances operational control and margin potential. Within China's competitive real estate sector, the company leverages its subsidiary status under Well Land International to navigate regulatory environments and secure development opportunities. Its market position is characterized by a blend of development sales and recurring rental income, providing a hedge against cyclical market volatility while maintaining a presence in both domestic and international property markets.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 143.0 billion for the period, demonstrating significant scale in its operations. Net income stood at HKD 4.80 billion, resulting in a net profit margin of approximately 3.4%, reflecting the competitive and capital-intensive nature of the real estate development industry. Operating cash flow of HKD 3.74 billion indicates the company's ability to generate cash from core operations, though margins remain compressed relative to revenue scale.

Earnings Power And Capital Efficiency

Diluted earnings per share of HKD 2.21 reflects the company's earnings capacity relative to its shareholder base. The positive operating cash flow generation, despite substantial revenue scale, indicates manageable working capital requirements. Capital expenditures of HKD -209 million suggest a net disposal or reduction of capital assets, potentially indicating a strategic shift toward asset-light operations or portfolio optimization.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 57.3 billion in cash and equivalents against total debt of HKD 84.6 billion. This cash-heavy balance sheet provides significant financial flexibility and risk mitigation capacity in the volatile real estate sector. The debt level, while substantial, appears manageable given the company's cash reserves and operating cash flow generation capabilities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of HKD 1.20 per share. The dividend payout represents a substantial portion of earnings, indicating management's confidence in sustainable cash generation. The real estate development focus suggests growth is primarily driven by project completions and market positioning rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 37.8 billion, the company trades at a significant discount to its revenue base, reflecting market concerns about real estate sector headwinds and profitability challenges. The low beta of 0.318 suggests the stock is perceived as less volatile than the broader market, possibly due to its cash-rich balance sheet and diversified income streams.

Strategic Advantages And Outlook

The company's strategic advantages include its vertical integration across the real estate value chain and strong liquidity position. Its ability to navigate China's complex property market through its established operations and parent company support provides competitive positioning. The outlook remains cautious given sector-wide challenges, though its financial resilience positions it for selective opportunities.

Sources

Company Annual ReportHong Kong Stock Exchange FilingsBloomberg Financial Data

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