investorscraft@gmail.com

Intrinsic ValueSinic Holdings (Group) Company Limited (2103.HK)

Previous CloseHK$0.50
Intrinsic Value
Upside potential
Previous Close
HK$0.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sinic Holdings (Group) Company Limited is a China-based property developer specializing in residential and commercial real estate. Its core revenue model is centered on the development and subsequent sale of properties, supplemented by leasing income from its portfolio of shopping centers, apartments, and office buildings. The company operates a vertically integrated business that also includes hotel management and project consulting services, providing ancillary revenue streams. Operating primarily in the People's Republic of China, Sinic is a regional player in a highly competitive and cyclical sector dominated by larger, state-backed enterprises. Its market position is that of a mid-sized developer, focusing on specific projects rather than achieving national scale, which subjects it to significant regional economic and regulatory risks inherent to the Chinese property market.

Revenue Profitability And Efficiency

For FY2020, Sinic generated substantial revenue of HKD 28.1 billion, demonstrating significant scale in its development activities. The company translated this into a net income of HKD 1.96 billion, reflecting a healthy profit margin from its core operations. Operating cash flow was positive at HKD 947.6 million, indicating the company successfully converted a portion of its sales into cash during the period.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of HKD 0.55, a key measure of its profitability on a per-share basis. Capital expenditures were minimal at HKD -13.6 million, suggesting a capital-light model for the period, likely focused on completing existing projects rather than initiating new, large-scale land acquisitions or development phases.

Balance Sheet And Financial Health

Sinic's financial position was characterized by a high cash balance of HKD 10.93 billion, providing immediate liquidity. However, this was offset by a significantly larger total debt burden of HKD 28.5 billion. This substantial leverage is typical for property developers but indicates a highly geared balance sheet, increasing financial risk, especially in a rising interest rate environment.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly policy by distributing a dividend of HKD 0.3121 per share. This payout, against earnings of HKD 0.55 per share, represents a substantial distribution, indicating a commitment to returning capital to investors. The growth trajectory is implied by the revenue and profit figures reported for the fiscal year.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.79 billion, the market valued the company at a significant discount to its reported annual revenue. A beta of 0.17 suggests the stock was perceived by the market as being less volatile than the broader market, potentially reflecting its status as a smaller, niche developer.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated operations spanning development, leasing, and management, which can create synergies. Its focus on specific property types within China provides localized expertise. The outlook is inherently tied to the health of the Chinese real estate market, government policy on property speculation, and the company's ability to manage its considerable debt load amidst these external pressures.

Sources

Company Annual Report (20-F/10-K equivalent)Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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