investorscraft@gmail.com

Intrinsic ValueRonshine China Holdings Limited (3301.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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

Ronshine China Holdings Limited is a property developer specializing in the creation and sale of mid-to-high-end residential and commercial real estate assets. The company operates primarily within the dynamic and competitive Chinese real estate sector, focusing its development activities on strategically selected first and second-tier cities. Its core revenue model is fundamentally tied to the successful pre-sale and subsequent delivery of developed properties, generating cash flow from unit sales and long-term asset appreciation. Ronshine's market position is concentrated in key economic zones, notably the Western Coast of the Straits and the Yangtze River Delta, regions characterized by significant urbanization and economic growth. This geographic focus aims to capture demand from upwardly mobile demographics, though it also exposes the firm to localized market cycles and regulatory policies. As a subsidiary of Dingxin Company Limited, it operates within a broader corporate structure in an industry currently facing significant headwinds from macroeconomic pressures and tightened credit conditions.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 29.78 billion for the period, indicating a significant scale of operations. However, this was overshadowed by a severe net loss of HKD 12.00 billion, reflecting deep profitability challenges. Operating cash flow was negative HKD 1.06 billion, suggesting core business operations consumed more cash than they generated during the fiscal year.

Earnings Power And Capital Efficiency

Ronshine's earnings power is currently under severe pressure, as evidenced by a substantial diluted loss per share of HKD -7.13. Negative operating cash flow and minimal capital expenditures of HKD -0.87 million indicate constrained investment activity and a focus on capital preservation rather than expansion, highlighting significant inefficiency in converting revenue into cash and profit.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.25 billion, which is vastly outweighed by a total debt burden of HKD 38.54 billion. This high leverage ratio creates a precarious financial health profile, indicating significant solvency risk and potential liquidity constraints in a challenging property market and tightening credit environment.

Growth Trends And Dividend Policy

Current financial results point towards a contraction rather than growth, with a major net loss for the period. The company's dividend policy is conservative, with a dividend per share of HKD 0, aligning with its loss-making position and the prudent retention of any available cash to navigate a difficult operating environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 378.77 million, the market is valuing the company at a deep discount to its reported revenue, reflecting extremely pessimistic expectations. A very low beta of 0.033 suggests the stock is perceived as having detached from broader market movements, potentially due to company-specific distress.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established presence in key economic regions of China. However, the outlook is clouded by substantial losses, high debt, and negative cash flow. Navigating the property sector downturn, managing leverage, and preserving liquidity are its paramount challenges for any potential recovery.

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