investorscraft@gmail.com

Intrinsic ValueChina City Infrastructure Group Limited (2349.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

China City Infrastructure Group Limited operates as a diversified real estate investment holding company in mainland China, focusing on property development, investment, and management. Its core revenue model is derived from developing and selling residential properties, shopping malls, and office buildings, complemented by recurring income from leasing its investment portfolio and operating its 231-room Future City Hotel. The company also generates fees from providing property management and tourism services, creating a hybrid model of development gains and operational cash flows. Operating within China's highly competitive and cyclical real estate sector, the company holds a niche position as a smaller, regionally focused player. Its market positioning is challenged by the dominance of larger, state-backed developers and the ongoing property market adjustments, requiring a strategic focus on asset management and operational efficiency to maintain relevance.

Revenue Profitability And Efficiency

The company reported revenue of HKD 48.4 million for the period, indicating a very low scale of operations relative to its sector. Profitability was severely challenged, with a net loss of HKD 65.8 million and negative diluted EPS of HKD 0.021. Operating cash flow was positive at HKD 5.8 million, suggesting some core operations remain cash-generative despite the overall loss.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting the difficult operating environment in China's property sector. The minimal capital expenditure of HKD -15,000 indicates a lack of significant new investments, likely due to financial constraints and a strategic focus on preserving capital rather than expansion.

Balance Sheet And Financial Health

The balance sheet shows a weak financial position with total debt of HKD 361.8 million significantly outweighing its cash and equivalents of HKD 9.7 million. This high leverage, combined with ongoing losses, presents substantial solvency risks and indicates significant financial stress.

Growth Trends And Dividend Policy

The company exhibits no growth in its current operations, with minimal revenue and substantial losses. Reflecting this financial distress, the company has a conservative dividend policy, paying no dividend to preserve its limited cash resources for operational sustainability and debt obligations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 184.6 million, the market appears to be valuing the company at a significant discount to its stated book value, pricing in substantial risks. The low beta of 0.493 suggests the stock is perceived as less volatile than the market, possibly due to its illiquidity or perceived limited downside.

Strategic Advantages And Outlook

The company's primary advantage is its diversified income streams from development, leasing, and hotel management. However, the outlook remains highly uncertain, contingent on a recovery in China's property market and the company's ability to manage its high debt load and return to profitability amidst intense sector-wide challenges.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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