investorscraft@gmail.com

Intrinsic ValueEver Reach Group (Holdings) Company Limited (3616.HK)

Previous CloseHK$0.22
Intrinsic Value
Upside potential
Previous Close
HK$0.22

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

Ever Reach Group operates as a property development and investment company focused on China's real estate market, primarily developing and selling residential and commercial properties, parking spaces, and storage facilities. The company generates revenue through property sales, trading services, house rentals, and real estate brokerage and consultation services. Operating in China's highly competitive and regulated real estate sector, Ever Reach maintains a regional presence headquartered in Xuchang, positioning itself as a local developer with integrated service offerings. The company's business model relies on property development cycles, market demand fluctuations, and effective capital management to navigate the challenging real estate environment characterized by regulatory changes and economic pressures. This positioning requires careful balance between development activities, investment properties, and ancillary real estate services to maintain operational viability.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.76 billion but experienced significant challenges with a net loss of HKD 270 million, indicating substantial margin pressure in its operations. Negative operating cash flow of HKD 35.6 million combined with minimal capital expenditures suggests constrained liquidity and limited investment in new projects during the period, reflecting the difficult market conditions facing Chinese property developers.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.23 and negative cash generation, Ever Reach demonstrates weakened earnings power in the current operating environment. The company's capital efficiency appears challenged as it navigates China's property market downturn, with cash flow constraints limiting its ability to deploy capital effectively for future growth or operational stabilization.

Balance Sheet And Financial Health

The balance sheet shows HKD 253 million in cash against total debt of HKD 1.08 billion, indicating leveraged positioning with debt substantially exceeding liquid assets. This debt structure, combined with operating losses, raises concerns about financial flexibility and the company's ability to service obligations amid ongoing market challenges in China's property sector.

Growth Trends And Dividend Policy

Current financial performance reflects the broader contraction in China's real estate market, with no dividend distribution indicating capital preservation priorities. The company's growth trajectory appears constrained by sector-wide headwinds, including reduced property demand, regulatory restrictions, and financing challenges affecting developers nationwide.

Valuation And Market Expectations

Trading with a market capitalization of HKD 312 million, the market appears to be pricing in significant challenges facing the company and sector. The beta of 0.71 suggests moderate sensitivity to market movements, though likely reflecting investor concerns about the company's ability to navigate China's ongoing property market correction.

Strategic Advantages And Outlook

The company's regional focus and integrated service model provide some diversification, but the outlook remains challenging given sector-wide pressures. Success will depend on effective debt management, potential restructuring opportunities, and adaptation to China's evolving property market regulations and economic conditions.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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