investorscraft@gmail.com

Intrinsic ValueChen Xing Development Holdings Limited (2286.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chen Xing Development Holdings Limited operates as a property developer focused on the Mainland China real estate market, specializing in residential and commercial property development and sales. The company's diversified portfolio encompasses mid-rise and high-rise apartments, SOHO units, multi-story garden apartments, townhouses, retail outlets, hotels, and parking spaces, complemented by ancillary facilities. Its revenue model primarily derives from property sales, supplemented by real estate brokerage services, exhibition services, property construction activities, and construction materials sales. Operating in China's highly competitive and cyclical real estate sector, the company faces significant market headwinds including regulatory tightening and economic volatility. Chen Xing's market position appears challenged, with its small market capitalization and negative financial metrics suggesting it operates as a regional player rather than a market leader, competing against larger, more established developers with greater financial resilience and market penetration.

Revenue Profitability And Efficiency

The company generated HKD 1.20 billion in revenue but reported a substantial net loss of HKD 162.2 million, indicating severe profitability challenges. Despite positive operating cash flow of HKD 61.0 million, the negative EPS of HKD -0.2931 reflects significant operational inefficiencies and margin compression in a challenging property market environment.

Earnings Power And Capital Efficiency

Chen Xing's earnings power appears severely constrained, with negative net income and diluted EPS. The modest operating cash flow of HKD 61.0 million and minimal capital expenditures of HKD -595,000 suggest limited investment in growth assets, while the substantial losses indicate poor capital allocation and operational execution in the current market conditions.

Balance Sheet And Financial Health

The company maintains a weak financial position with HKD 107.7 million in cash against significant total debt of HKD 2.73 billion, indicating high leverage and potential liquidity concerns. The substantial debt burden relative to market capitalization of HKD 177 million raises serious solvency risks in China's challenging property sector.

Growth Trends And Dividend Policy

Current financial metrics suggest contraction rather than growth, with negative profitability and high leverage constraining expansion capabilities. The company maintains a zero dividend policy, reflecting its precarious financial condition and need to preserve cash for operational sustainability rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization of HKD 177 million and negative earnings, traditional valuation metrics are challenging to apply. The negative beta of -1.349 suggests counter-cyclical movement relative to the market, possibly reflecting investor perception of deep value or distress speculation in the volatile property sector.

Strategic Advantages And Outlook

The company's strategic position appears challenged by China's property market downturn and regulatory environment. Its small scale and financial distress limit competitive advantages, with outlook constrained by high leverage, negative profitability, and sector-wide headwinds requiring significant restructuring for sustainability.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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