investorscraft@gmail.com

Intrinsic ValueE-House (China) Enterprise Holdings Limited (2048.HK)

Previous CloseHK$0.07
Intrinsic Value
Upside potential
Previous Close
HK$0.07

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

E-House (China) Enterprise Holdings Limited operates as a comprehensive real estate transaction services platform primarily within the People's Republic of China, with a secondary presence in Vietnam. The company's core revenue model is built on providing essential intermediary and advisory services, including real estate agency, brokerage network facilitation, and data and consulting solutions. Its client base is diverse, encompassing real estate developers, individual brokerage firms, financial institutions like banks, investors seeking market intelligence, and government entities requiring analytical support. This positions E-House as an integrated ecosystem player rather than a simple brokerage, leveraging its deep industry knowledge and extensive network. The firm operates in the highly competitive and cyclical real estate services sector, which is directly influenced by macroeconomic policies, housing market regulations, and consumer sentiment in China. Its market positioning is that of an established, technology-enabled service provider, aiming to connect all major participants in the property value chain. The company supplements its core services with technology development and real estate marketing offerings, creating multiple touchpoints and revenue streams within the property transaction lifecycle.

Revenue Profitability And Efficiency

The company reported revenue of HKD 3.80 billion for the period. However, this was overshadowed by a significant net loss of HKD -1.27 billion, indicating severe profitability challenges. Operational efficiency was further strained by negative operating cash flow of HKD -205 million, suggesting cash burn from core activities.

Earnings Power And Capital Efficiency

E-House's earnings power is currently negative, as reflected in its diluted EPS of HKD -0.73. The negative operating cash flow, coupled with modest capital expenditures of HKD -11.9 million, points to a period of capital preservation rather than aggressive investment, highlighting inefficiency in converting revenue into cash.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 322 million, which is substantially outweighed by a high total debt load of HKD 5.64 billion. This significant leverage raises considerable concerns about the company's financial health and its ability to service its obligations amidst ongoing operational losses.

Growth Trends And Dividend Policy

Current financial trends reflect a period of contraction and loss, not growth. In alignment with its net loss position and need to conserve cash, the company's dividend policy is conservative, with a dividend per share of HKD 0.00 declared for the period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 175 million, the market valuation is a fraction of the company's annual revenue, suggesting deeply discounted expectations. The low beta of 0.435 indicates the stock is perceived as less volatile than the broader market, potentially pricing in a distressed scenario.

Strategic Advantages And Outlook

E-House's strategic advantages lie in its established brand, extensive industry network, and integrated service platform within a massive market. The outlook remains challenging, contingent on a recovery in the Chinese real estate sector and the company's ability to navigate its high debt burden and return to profitability.

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