investorscraft@gmail.com

Intrinsic ValueSansheng Holdings (Group) Co. Ltd. (2183.HK)

Previous CloseHK$4.15
Intrinsic Value
Upside potential
Previous Close
HK$4.15

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

Sansheng Holdings (Group) Co. Ltd. is a China-focused real estate developer specializing in the investment, development, and sale of integrated properties for commercial, residential, and office use. Operating as a subsidiary of Mega Regal Limited, the company's core revenue model is driven by property sales and development projects within the highly competitive and cyclical Chinese real estate market. Its market position is that of a regional player, headquartered in Hong Kong but executing its primary operations in mainland China, where it navigates significant regulatory and economic pressures. The firm's strategy involves developing mixed-use properties that cater to various segments, though it operates without the scale or brand recognition of China's top-tier national developers, positioning it in a challenging mid-market space susceptible to sector-wide liquidity and policy risks.

Revenue Profitability And Efficiency

For FY 2021, the company generated HKD 9.91 billion in revenue with a net income of HKD 598.9 million, indicating a net profit margin of approximately 6%. However, operational efficiency was a concern, as evidenced by a significantly negative operating cash flow of HKD -5.53 billion, which heavily outweighed capital expenditures of HKD -324 million, suggesting potential working capital strain from its development activities.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of HKD 1.22, demonstrating some earnings power. Nonetheless, the substantial negative operating cash flow raises serious questions about the sustainability and quality of these earnings, indicating that reported profits are not being converted into cash, a critical metric for capital efficiency in the capital-intensive real estate development sector.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 4.25 billion against a considerably larger total debt burden of HKD 14.89 billion, indicating a leveraged financial structure. This high debt level, coupled with the severe cash burn from operations, points to heightened financial risk and potential liquidity challenges, which is a common concern for developers in the Chinese property market.

Growth Trends And Dividend Policy

The company did not pay a dividend in FY 2021, which is consistent with a strategy of conserving cash amidst a negative operational cash flow. Growth trends are difficult to assess from a single year's data, but the significant cash outflow suggests the company may be funding project development, though this comes with considerable execution and market risk.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.04 billion, the market is valuing the company at a significant discount to its stated revenue, reflecting deep investor skepticism. The very low beta of 0.118 suggests the stock is perceived as having low correlation to the broader market, potentially due to its illiquidity or specific company-related risks overshadowing sector trends.

Strategic Advantages And Outlook

The company's primary strategic advantage is its longstanding presence in the Chinese real estate market, founded in 1988. However, its outlook is clouded by its highly leveraged balance sheet, negative cash flow, and the operating environment within China's property sector, which is facing regulatory tightening and financing challenges, posing significant headwinds for smaller developers.

Sources

Company Annual Report (FY 2021)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