investorscraft@gmail.com

Intrinsic ValueShinsun Holdings (Group) Co., Ltd. (2599.HK)

Previous CloseHK$0.18
Intrinsic Value
Upside potential
Previous Close
HK$0.18

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

Shinsun Holdings operates as a specialized real estate developer focused primarily on residential property development in China, with additional revenue streams from property leasing, hotel operations, and property management services. The company has established a niche position in China's competitive real estate market by concentrating on residential projects while diversifying into cultural tourism and hospitality segments. As a relatively new entity incorporated in 2019 and headquartered in Shanghai, Shinsun leverages its subsidiary relationship with Shinlight Limited to navigate the complex Chinese property market. The company's strategic focus on residential development aligns with ongoing urbanization trends in China, though it operates in a sector facing significant regulatory headwinds and market consolidation pressures. Its multi-segment approach provides some diversification beyond pure development, though residential sales remain the core revenue driver in its business model.

Revenue Profitability And Efficiency

The company generated HKD 19.70 billion in revenue for FY2022 but reported a substantial net loss of HKD 3.88 billion, indicating severe profitability challenges. Despite the negative bottom line, operating cash flow remained strong at HKD 8.69 billion, suggesting effective working capital management and collection efficiency in a difficult market environment characterized by China's property sector downturn.

Earnings Power And Capital Efficiency

Shinsun's diluted EPS of -HKD 1.27 reflects significant earnings pressure amid China's property market correction. The company maintained minimal capital expenditures of only HKD 2.71 million, indicating a conservative approach to new investments during the market downturn and focusing instead on managing existing projects and preserving liquidity.

Balance Sheet And Financial Health

The balance sheet shows HKD 4.65 billion in cash against total debt of HKD 28.62 billion, creating a leveraged position common in real estate development. This debt structure, while typical for property developers, presents refinancing risks given the current challenging conditions in China's property sector and tight credit environment.

Growth Trends And Dividend Policy

With no dividend distribution and substantial losses, the company appears to be conserving cash during a period of sector-wide contraction. The negative growth trajectory reflects broader challenges in China's property market, including reduced demand, regulatory tightening, and financing constraints affecting developers nationwide.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 533 million, the market appears to be pricing in significant challenges, with the company valued at a fraction of its annual revenue. The negative beta of 1.104 suggests higher volatility than the market, reflecting investor concerns about the company's prospects in a struggling sector.

Strategic Advantages And Outlook

As a subsidiary of Shinlight Limited, Shinsun may benefit from group support, though its short operating history since 2019 limits track record assessment. The company's focus on residential development in Shanghai provides geographic concentration in a key market, but the outlook remains constrained by China's property sector challenges and macroeconomic headwinds affecting developer viability.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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