investorscraft@gmail.com

Intrinsic ValueXiwang Property Holdings Company Limited (2088.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

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

Xiwang Property Holdings operates as a real estate developer focused on the Chinese property market, specializing in both residential and commercial project development. The company generates revenue through property sales and leasing activities, supplemented by investments in real estate assets and trading of construction materials. Operating in China's highly competitive and cyclical real estate sector, Xiwang maintains a regional focus with headquarters in Zouping, positioning itself as a smaller player in a market dominated by large national developers. The company's business model relies on land acquisition, development, and subsequent sales or rental income, facing significant exposure to Chinese regulatory policies, economic conditions, and property market fluctuations that impact demand and pricing dynamics.

Revenue Profitability And Efficiency

The company reported HKD 20.8 million in revenue for FY2023, representing minimal operational scale. Significant challenges are evident with a net loss of HKD 134.4 million, indicating severe profitability pressures. Operating cash flow was negative HKD 2.5 million, reflecting cash consumption from operations despite minimal capital expenditure requirements during the period.

Earnings Power And Capital Efficiency

Xiwang demonstrated weak earnings power with a diluted EPS of -HKD 0.095, reflecting substantial losses relative to its share count. The absence of capital expenditures suggests limited investment in growth projects, while negative operating cash flow indicates inefficient capital deployment and operational challenges in generating positive returns from its asset base.

Balance Sheet And Financial Health

The company maintains HKD 150.9 million in cash and equivalents against minimal total debt of HKD 1.6 million, suggesting a strong liquidity position with low leverage. However, the substantial operating losses and negative cash flows raise concerns about the sustainability of this cash position without additional funding or operational improvements.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with significant losses and minimal revenue generation. The company maintains a conservative dividend policy with no distributions to shareholders, preserving cash amid challenging operating conditions in China's property market. The lack of capital expenditures suggests limited near-term growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 53.5 million, the market appears to be pricing the company at a significant discount to its cash balance, reflecting concerns about ongoing losses and the challenging Chinese property market environment. The negative beta of -0.414 suggests atypical price movements relative to the broader market.

Strategic Advantages And Outlook

The company's primary advantage lies in its strong cash position relative to its market capitalization and minimal debt. However, the outlook remains challenging given the persistent losses, negative cash flows, and difficult conditions in China's property sector. Strategic focus likely remains on preserving liquidity while navigating market headwinds.

Sources

Company Annual ReportHong Kong Stock Exchange filings

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