investorscraft@gmail.com

Intrinsic ValueEverbright Grand China Assets Limited (3699.HK)

Previous CloseHK$0.39
Intrinsic Value
Upside potential
Previous Close
HK$0.39

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

Everbright Grand China Assets Limited operates as a specialized real estate services firm, focusing on the ownership, leasing, and management of a concentrated portfolio of commercial properties in key secondary Chinese cities, namely Chengdu and Kunming. Its core revenue model is derived from generating stable rental income and providing property management services, positioning it within the highly competitive and cyclical Chinese commercial real estate sector. The company maintains a niche market position by managing a relatively small but strategic portfolio of three commercial buildings, totaling approximately 89,507 square meters, which allows for focused asset management rather than pursuing aggressive expansion. This strategy emphasizes quality of holdings and operational efficiency over scale, catering to local commercial tenants and leveraging its long-established presence since its 1993 founding to build tenant relationships. Its market positioning is that of a small-cap, specialized operator in a market dominated by large developers, relying on its specific geographic focus and the backing of its parent company, China Everbright Limited, for stability.

Revenue Profitability And Efficiency

The company generated HKD 45.91 million in revenue for the period, demonstrating a highly profitable operation with net income of HKD 25.26 million, translating to a robust net profit margin. This indicates efficient cost management relative to its rental income stream, though its absolute revenue base remains modest for the sector.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0572, reflecting the company's earnings power on a per-share basis. Operating cash flow was positive at HKD 8.63 million, significantly exceeding minimal capital expenditures of HKD -0.11 million, highlighting strong conversion of earnings to cash and a capital-light business model.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash and equivalents position of HKD 231.50 million and a complete absence of total debt. This provides significant financial flexibility and a very low-risk profile, insulating the company from interest rate and refinancing risks.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, paying a dividend of HKD 0.0199 per share. Its growth trajectory appears conservative, focused on its existing asset base rather than aggressive expansion, as evidenced by minimal capital expenditure.

Valuation And Market Expectations

With a market capitalization of approximately HKD 187.60 million, the market values the company at a significant premium to its book value, given its large cash holdings. A beta of 0.384 suggests the stock is perceived as less volatile than the broader market, likely due to its stable income and strong balance sheet.

Strategic Advantages And Outlook

The company's key strategic advantages are its debt-free status, substantial cash reserves, and stable income from its property portfolio. The primary outlook depends on the performance of the Chinese commercial real estate market in its operating cities and potential strategic uses of its large cash balance.

Sources

Company DescriptionProvided Financial Data

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