investorscraft@gmail.com

Intrinsic ValueDatang Group Holdings Limited (2117.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 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Datang Group Holdings Limited operates as a property developer focused on strategic economic regions across China, including the Western Taiwan Strait, Beibu Gulf, Yangtze River Delta, and Chengdu-Chongqing areas. The company develops both residential and commercial properties while diversifying into hotel operations, sports facilities management, and construction materials trading. Its regional concentration strategy targets high-growth urban centers along major economic corridors, positioning it to capitalize on China's ongoing urbanization trends. The business model combines property development with complementary commercial operations, creating synergistic revenue streams while serving both individual homeowners and corporate tenants through its diversified property portfolio.

Revenue Profitability And Efficiency

The company generated HKD 11.25 billion in revenue with HKD 726 million in net income, achieving a 6.5% net profit margin. Operating cash flow of HKD 932 million demonstrates solid cash generation from core operations. Capital expenditures of HKD 87 million indicate moderate investment in property development activities, maintaining a balanced approach between growth investments and operational efficiency.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.50, the company demonstrates reasonable earnings generation relative to its capital structure. The operating cash flow significantly exceeds capital expenditures, indicating strong fundamental cash generation capability. The business maintains adequate capital efficiency in its property development cycle, though specific return metrics would require additional operational data for comprehensive assessment.

Balance Sheet And Financial Health

The balance sheet shows HKD 4.31 billion in cash against HKD 10.91 billion in total debt, indicating moderate leverage within the property development sector. The cash position provides liquidity for ongoing projects, while the debt level reflects typical financing structures for real estate development companies operating capital-intensive projects across multiple economic regions.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, retaining earnings to fund property development activities and expansion initiatives. This approach aligns with capital-intensive real estate development requirements, prioritizing reinvestment over shareholder distributions to support growth across its targeted economic regions in China.

Valuation And Market Expectations

With a market capitalization of HKD 682 million, the company trades at approximately 0.06x revenue and 0.94x net income. The negative beta of -0.129 suggests low correlation with broader market movements, potentially reflecting the specialized nature of regional property development and investor perceptions of its unique market positioning.

Strategic Advantages And Outlook

The company's strategic focus on high-growth economic regions provides geographic diversification and exposure to China's urbanization trends. Its integrated approach combining property development with complementary commercial operations creates multiple revenue streams. However, the real estate sector faces regulatory challenges and market cyclicality that could impact future performance and growth prospects.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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