investorscraft@gmail.com

Intrinsic ValueCountry Garden Holdings Company Limited (2007.HK)

Previous CloseHK$0.30
Intrinsic Value
Upside potential
Previous Close
HK$0.30

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

Country Garden Holdings operates as a comprehensive real estate developer primarily focused on Mainland China's residential property market. The company generates revenue through property development, construction services, and complementary hospitality operations. Its core business involves acquiring land, developing large-scale residential communities including townhouses and condominiums, and selling completed properties to individual buyers and investors. Beyond traditional development, the company has diversified into robotics research, electronic hardware sales, and various consulting services, though property development remains its dominant revenue driver. Operating in China's highly competitive and cyclical real estate sector, Country Garden historically positioned itself as a mass-market developer targeting first-time homebuyers and upgraders in tier 2-4 cities. The company faces intense competition from both state-owned enterprises and private developers while navigating evolving government policies and market conditions that significantly impact demand, pricing, and financing availability across regional markets.

Revenue Profitability And Efficiency

The company reported HKD 252.8 billion in revenue for the period but recorded a substantial net loss of HKD 32.8 billion, reflecting severe margin compression in China's property downturn. Operating cash flow was negative HKD 76.1 billion, indicating significant working capital challenges and potentially constrained presales collection amid market weakness. These metrics demonstrate acute operational stress within the current property cycle.

Earnings Power And Capital Efficiency

Diluted EPS of negative HKD 1.19 reflects eroded earnings power during the reporting period. Negative operating cash flow combined with minimal capital expenditures of HKD 771 million suggests limited investment in future projects, indicating capital preservation priorities. The company's ability to generate returns has been severely impacted by market conditions and potential asset write-downs.

Balance Sheet And Financial Health

The balance sheet shows HKD 6.4 billion in cash against total debt of HKD 256.0 billion, indicating significant leverage and liquidity constraints. This debt-to-cash ratio suggests strained financial flexibility, particularly in a tightening credit environment for Chinese property developers. The company's financial health appears challenged given current market conditions and regulatory pressures.

Growth Trends And Dividend Policy

With no dividend distribution and substantial losses, the company has suspended shareholder returns to preserve capital. Current trends reflect contraction rather than growth, consistent with broader challenges in China's property sector. The focus appears to be on survival and restructuring rather than expansion in the current market environment.

Valuation And Market Expectations

The market capitalization of HKD 17.5 billion contrasts with significant debt levels, reflecting investor concerns about solvency and recovery prospects. A beta of 2.36 indicates high sensitivity to market movements and sector-specific risks. Current valuation likely incorporates substantial uncertainty regarding the company's ability to navigate ongoing sector challenges.

Strategic Advantages And Outlook

The company's extensive land bank and development experience provide some foundation, but the outlook remains challenging amid China's property market correction. Success depends on effective debt restructuring, government policy support, and market recovery. The diversification into robotics and other services may provide alternative revenue streams but unlikely to offset core property weaknesses near-term.

Sources

Company annual reportsHong 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