investorscraft@gmail.com

Intrinsic ValueRedsun Properties Group Limited (1996.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

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

Redsun Properties Group Limited operates as a specialized real estate developer focused on the People's Republic of China, with a diversified portfolio spanning three core segments: property development, commercial property investment and operations, and hotel management. The company's primary revenue model centers on developing and selling residential properties while maintaining complementary income streams through long-term commercial property leasing and hotel operations. Operating as a subsidiary of Redsun Properties Group (Holdings) Limited, the company maintains a regional focus with headquarters in Shanghai, positioning itself within the highly competitive Chinese real estate market. Its strategic approach combines development sales with recurring operational income, though it faces significant challenges amid China's ongoing property sector downturn and regulatory environment. The company's market position reflects that of a mid-tier developer navigating structural industry headwinds while maintaining operational presence across multiple real estate verticals.

Revenue Profitability And Efficiency

The company reported revenue of HKD 11.3 billion but suffered a substantial net loss of HKD 5.02 billion, indicating severe profitability challenges. Negative operating cash flow of HKD 450.6 million further highlights operational strain, suggesting cash generation difficulties amid China's property market downturn. The diluted EPS of -HKD 1.50 reflects significant shareholder value erosion during the period.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained by market conditions and operational challenges. The negative operating cash flow and substantial net loss indicate poor capital efficiency, with the company struggling to generate positive returns from its asset base. The capital expenditure of HKD 21.8 million suggests minimal investment in new projects amid the difficult operating environment.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 21.63 billion against cash and equivalents of HKD 1.24 billion, indicating strained liquidity. The high debt burden relative to cash reserves raises financial health concerns, particularly given the negative cash flow and challenging property market conditions in China.

Growth Trends And Dividend Policy

Current trends reflect contraction rather than growth, with significant losses and negative cash flow. The company suspended dividend payments (HKD 0 per share) to preserve cash, indicating a defensive posture amid China's property sector challenges. The absence of dividends aligns with the need to conserve liquidity during this difficult period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 153.6 million, the market appears to be pricing significant distress, reflecting concerns about the company's viability amid China's property crisis. The substantial discount to book value suggests investors anticipate further challenges in the sector and question the company's ability to recover.

Strategic Advantages And Outlook

The company's diversified model across development, commercial, and hotel operations provides some revenue stability, though current market headwinds overwhelm these advantages. The outlook remains challenging given China's property market contraction, high leverage, and ongoing regulatory pressures. Survival likely depends on successful debt restructuring and market recovery timing.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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