investorscraft@gmail.com

Intrinsic ValueChina SCE Group Holdings Limited (1966.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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 SCE Group Holdings Limited is a diversified real estate developer operating primarily within the People's Republic of China. The company's core business model involves the development, investment, and management of a broad portfolio of properties, generating revenue through property sales and long-term rental income. Its operations span several real estate sectors, including residential and commercial development, cultural tourism projects, and industrial properties, providing a multifaceted approach to the market. Beyond traditional development, the company has expanded into complementary service sectors to create additional revenue streams and enhance asset value. This includes the operation and management of shopping malls, residential facilities, and even ventures into education and health management services. Furthermore, it engages in financial services such as fund management and investment, and trades in construction materials, creating an integrated ecosystem around its primary development business. This diversification strategy aims to mitigate risks associated with cyclical property markets while leveraging its established brand and operational footprint. The company operates as a subsidiary of Newup Holdings Limited and maintains its headquarters in Shanghai, positioning it within one of China's most dynamic economic regions.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 40.8 billion for the period, demonstrating significant scale in its operations. However, this was overshadowed by a substantial net loss of HKD 7.86 billion, indicating severe profitability challenges. Operating cash flow was negative HKD 499 million, suggesting operational inefficiencies and potential pressure on working capital management within the current market environment.

Earnings Power And Capital Efficiency

The company's earnings power is currently severely impaired, as evidenced by a diluted EPS of -HKD 1.86. Negative operating cash flow and substantial net losses highlight significant challenges in converting revenue into profit and cash generation. Capital expenditure was modest at HKD 43 million, indicating a constrained investment environment for growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 2.92 billion against a substantial total debt burden of HKD 37.83 billion. This high leverage ratio, coupled with negative profitability and cash flow, raises considerable concerns about financial health and liquidity, indicating a strained capital structure that may require strategic financial restructuring.

Growth Trends And Dividend Policy

Current trends reflect the severe challenges facing the Chinese property sector, with the company reporting a significant net loss. In line with this distressed financial position, the company has suspended its dividend payments, with a dividend per share of zero, conserving cash to navigate the ongoing market downturn and operational headwinds.

Valuation And Market Expectations

With a market capitalization of approximately HKD 422 million, the company trades at a significant discount to its revenue, reflecting deep market skepticism about its future prospects and asset values. A beta of 1.44 indicates higher volatility than the market, consistent with the high-risk profile of distressed property developers in the current economic climate.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its diversified portfolio across residential, commercial, and cultural tourism real estate, which may provide some resilience. However, the outlook remains highly challenging due to extreme leverage, negative cash flow, and a difficult operating environment in China's property sector, necessating significant operational and financial restructuring.

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