investorscraft@gmail.com

Intrinsic ValueGlory Health Industry Limited (2329.HK)

Previous CloseHK$0.11
Intrinsic Value
Upside potential
Previous Close
HK$0.11

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

Glory Health Industry Limited operates as a real estate developer in China, focusing on the development and sale of commercial and residential properties. The company's core revenue model is built on property sales, supplemented by land development services for local governments, property rental income, and management fees. It serves both individual residential buyers and corporate clients for commercial properties, positioning itself within the highly competitive and cyclical Chinese real estate sector. The company, headquartered in Beijing and founded in 1994, is a subsidiary of Alltogether Land Company Limited, which provides a degree of organizational support. Its market position is that of a regional player navigating a challenging operating environment characterized by regulatory pressures and liquidity constraints, requiring a focus on operational execution and financial stability to maintain its standing.

Revenue Profitability And Efficiency

The company generated HKD 2.71 billion in revenue for the period. However, it reported a significant net loss of HKD -1.24 billion, indicating severe profitability challenges. Operating cash flow was positive at HKD 679.5 million, suggesting some core operational cash generation despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

The substantial net loss and a diluted EPS of -HKD 0.28 reflect weak earnings power. The modest capital expenditure of HKD -1.3 million suggests a highly constrained investment environment, likely focused on preservation rather than growth, indicating poor capital efficiency in the current market cycle.

Balance Sheet And Financial Health

The balance sheet shows significant strain, with high total debt of HKD 22.79 billion vastly overshadowing a limited cash position of HKD 70.5 million. This substantial leverage and low liquidity position present considerable financial health risks and highlight a challenging debt burden.

Growth Trends And Dividend Policy

Current financial results do not indicate positive growth trends. The company has a dividend per share of HKD 0, reflecting a conservative dividend policy that prioritizes capital preservation and debt management over shareholder returns given its loss-making status and leveraged position.

Valuation And Market Expectations

With a market capitalization of approximately HKD 946.7 million, the market is valuing the company at a significant discount to its stated revenue, reflecting deeply pessimistic expectations. The low beta of 0.218 suggests the stock is perceived as less volatile than the market, possibly due to its depressed price.

Strategic Advantages And Outlook

The company's strategic advantages are limited but may include its established operations and subsidiary status. The outlook remains challenging, contingent on a recovery in the Chinese property market and the company's ability to manage its substantial debt load and return to profitability.

Sources

Company DescriptionProvided Financial Data

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