investorscraft@gmail.com

Intrinsic ValueDexin China Holdings Company Limited (2019.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dexin China Holdings operates as a regional property developer focused on the People's Republic of China, with its core business model centered on developing, selling, and managing residential and commercial properties. The company generates revenue primarily through property sales from its development segment, supplemented by recurring income from property leasing and hotel operations. Operating through three distinct segments—Property Development and Construction, Property Investment, and Other Businesses—Dexin leverages an integrated approach that encompasses construction, project management, and commercial property management. Founded in 1993 and headquartered in Hangzhou, the company maintains a regional presence rather than national scale, positioning itself in specific Chinese markets rather than competing with top-tier national developers. Its market position reflects the challenges faced by mid-sized developers in China's highly competitive and regulated real estate sector, particularly during periods of market consolidation and tightened credit conditions. The company's subsidiary status under Tak Shin International Limited provides organizational structure but operates within the broader context of China's property market volatility and evolving regulatory environment.

Revenue Profitability And Efficiency

The company reported revenue of HKD 24.51 billion for FY 2023, demonstrating significant operational scale despite challenging market conditions. However, profitability was severely impacted with a net loss of HKD 2.19 billion and diluted EPS of -HKD 0.74, reflecting the substantial headwinds facing China's property sector. Operating cash flow remained positive at HKD 4.87 billion, indicating some operational resilience in cash generation despite the reported losses.

Earnings Power And Capital Efficiency

Dexin's earnings power was significantly constrained by the substantial net loss, indicating severe pressure on development margins and potentially impaired asset values. The positive operating cash flow suggests some underlying cash generation capability, though capital expenditures were minimal at HKD -38.12 million, reflecting a likely conservative approach to new investments amid market uncertainty and financial stress.

Balance Sheet And Financial Health

The balance sheet shows HKD 4.60 billion in cash against total debt of HKD 16.42 billion, indicating considerable leverage and potential liquidity concerns. The debt-to-equity structure appears strained given the operating losses, suggesting financial health challenges common among Chinese property developers during the 2023 market downturn. The company's ability to manage its debt obligations remains a critical focus area.

Growth Trends And Dividend Policy

Current trends reflect the broader contraction in China's property market, with no dividend distribution (HKD 0 per share) as the company prioritizes capital preservation. Growth initiatives appear constrained by market conditions and financial pressures, with the focus likely shifted toward stability and debt management rather than expansion in the current environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 252 million, the company trades at a significant discount to its revenue base, reflecting market skepticism about recovery prospects. The beta of 1.50 indicates higher volatility than the market, consistent with the risky nature of distressed property developers in the current Chinese market environment.

Strategic Advantages And Outlook

The company's regional focus and integrated operations provide some structural advantages, though these are offset by sector-wide challenges. The outlook remains cautious given persistent market headwinds, regulatory pressures, and the company's leveraged position, requiring careful navigation of China's evolving property market dynamics and potential restructuring needs.

Sources

Company Annual ReportHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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