investorscraft@gmail.com

Intrinsic ValueXinming China Holdings Limited (2699.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

Xinming China Holdings Limited operates as an integrated property developer in China, focusing on the development and leasing of residential and commercial real estate. Its core revenue model is derived from the sale of developed residential properties, including mid-rise and high-rise apartments and townhouses, complemented by ancillary facilities. The company also generates income through long-term leasing of its commercial property portfolio and provides property management services, creating a diversified operational structure within the real estate sector. Operating primarily in Hangzhou, the company positions itself in the competitive Chinese property market, which has faced significant regulatory and economic headwinds. Its market position is that of a regional player rather than a national giant, with a concentrated asset base and development focus. The firm's strategy involves developing integrated communities with retail outlets and amenities, aiming to capture value across the property lifecycle from development to leasing and management.

Revenue Profitability And Efficiency

The company reported revenue of HKD 86.8 million for the period, indicating minimal operational scale. Profitability was severely challenged, with a substantial net loss of HKD 542.5 million, reflecting deep inefficiencies and likely asset impairments common in the distressed property sector. Operating cash flow was positive at HKD 66.1 million, suggesting some core operations generated cash despite the overall negative bottom line.

Earnings Power And Capital Efficiency

Earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.29. The significant net loss relative to its market capitalization highlights severe capital destruction. The absence of capital expenditures suggests a complete halt in new investment, indicating a focus on preservation rather than growth in the current challenging environment.

Balance Sheet And Financial Health

The balance sheet shows significant strain with high total debt of HKD 1.49 billion against a minimal cash position of HKD 662,000, creating a severe liquidity crunch. This debt-heavy structure, common among Chinese developers, poses substantial refinancing and solvency risks, especially amidst the ongoing property market downturn and tight credit conditions.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with the company likely focused on asset disposal and debt management. The dividend policy is non-existent, with a dividend per share of zero, as preserving cash is the paramount priority for survival in the current adverse market climate.

Valuation And Market Expectations

The market capitalization of approximately HKD 303 million is minimal for a property developer, reflecting extremely pessimistic expectations. A beta of 0.007 suggests the stock is perceived as largely disconnected from broader market movements, possibly due to its distressed status and low liquidity.

Strategic Advantages And Outlook

The company's main advantage is its established presence in Hangzhou. However, the outlook remains highly uncertain, contingent on a recovery in China's property market and the company's ability to manage its substantial debt burden. Survival, not expansion, is the immediate strategic focus.

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