investorscraft@gmail.com

Intrinsic ValueHailan Holdings Limited (2278.HK)

Previous CloseHK$3.38
Intrinsic Value
Upside potential
Previous Close
HK$3.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hailan Holdings Limited operates as a specialized real estate developer and property manager focused exclusively on Hainan Province, China. The company engages in the development, leasing, and sale of both residential and commercial properties, creating a diversified revenue stream from property sales and recurring rental income. Its portfolio includes serviced apartments, retail shops, and car parking spaces, catering to both residential and commercial market segments. Operating as a subsidiary of Zhong Jia (International) Investment Construction Company Limited, Hailan maintains a regional focus that positions it to benefit from Hainan's unique economic development initiatives and tourism growth. The company's concentrated geographic strategy allows for deep market penetration but also creates significant exposure to local economic conditions and regulatory changes affecting China's property sector. This niche positioning differentiates Hailan from national developers while presenting both opportunities and risks inherent in regional market specialization.

Revenue Profitability And Efficiency

The company generated HKD 1.39 billion in revenue for FY2022 but reported a substantial net loss of HKD 627.9 million, indicating significant profitability challenges. Operating cash flow remained positive at HKD 42.4 million, though minimal capital expenditures of HKD 44,000 suggest limited investment in growth assets. The negative earnings per share of HKD -2.09 reflects the company's difficult financial performance during this period.

Earnings Power And Capital Efficiency

Hailan's earnings power appears constrained by the challenging property market conditions in China, with the substantial net loss demonstrating weak operational performance. The minimal capital expenditure indicates either limited investment opportunities or financial constraints preventing meaningful asset development. The company's ability to generate positive operating cash flow despite the net loss suggests some operational cash generation capacity.

Balance Sheet And Financial Health

The balance sheet shows HKD 594.6 million in cash against total debt of HKD 1.82 billion, indicating a leveraged position with debt significantly exceeding liquid assets. This debt-to-cash ratio suggests potential liquidity pressures, though the exact debt maturity profile and covenant compliance are not detailed in the available information. The financial health appears challenged given the loss-making operations.

Growth Trends And Dividend Policy

No dividends were distributed in FY2022, consistent with the company's loss-making position and likely cash preservation strategy. The minimal capital expenditure suggests limited near-term growth initiatives, while the challenging property market conditions in China may constrain both development activity and property sales. The company's growth trajectory appears subdued given current market headwinds.

Valuation And Market Expectations

With a market capitalization of HKD 1.01 billion, the company trades at a significant discount to its revenue, reflecting investor concerns about profitability and the challenging Chinese property sector. The low beta of 0.417 suggests the stock exhibits less volatility than the broader market, potentially indicating perceived stability or limited trading activity. The valuation appears to incorporate substantial risk premiums for sector-specific challenges.

Strategic Advantages And Outlook

Hailan's regional focus on Hainan Province provides localized market knowledge but also creates concentration risk. The company's ability to navigate China's property market downturn, manage its debt obligations, and potentially capitalize on Hainan's special economic zone status will be critical. The outlook remains challenging given sector-wide pressures, though its specialized positioning could offer recovery potential if market conditions improve.

Sources

Company annual reportStock exchange disclosuresFinancial market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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