investorscraft@gmail.com

Intrinsic ValueMidea Real Estate Holding Limited (3990.HK)

Previous CloseHK$4.21
Intrinsic Value
Upside potential
Previous Close
HK$4.21

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

Midea Real Estate Holding Limited is a prominent Chinese property developer operating primarily in the People's Republic of China, with a diversified portfolio spanning residential and industrial property development and sales. The company's core revenue model is derived from property transactions, complemented by recurring income streams from property management services and the investment and operation of commercial properties, including urban complexes, long-term rental apartments, and hotels. Its strategic positioning is bolstered by its affiliation with the broader Midea Group ecosystem, allowing for integrated offerings in smart home technologies and prefabricated construction, which differentiate its value proposition in a highly competitive and regulated sector. The company navigates the complex dynamics of China's real estate market, focusing on mixed-use developments and technological integration to enhance operational efficiency and customer appeal, though it remains susceptible to macroeconomic policies and sector-wide challenges affecting liquidity and demand.

Revenue Profitability And Efficiency

The company reported revenue of HKD 3.73 billion for the period, but significant challenges are evident with a net loss of HKD -2.06 billion. Operating cash flow was deeply negative at HKD -2.26 billion, indicating substantial cash burn from core operations, which raises concerns about near-term liquidity and operational efficiency amidst a difficult market environment.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.54, though this positive figure contrasts sharply with the substantial net loss, suggesting potential non-operating items or accounting treatments affecting bottom-line results. Negative operating cash flow and modest capital expenditures of HKD -63.33 million reflect constrained investment activity and highlight pressures on capital allocation and returns in the current cycle.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.03 billion against total debt of HKD 833.67 million, indicating a manageable leverage ratio on the surface. However, the severe negative operating cash flow poses a significant risk to liquidity stability and the company's ability to service obligations without external financing or asset sales.

Growth Trends And Dividend Policy

Despite the declared dividend per share of HKD 0.27, the company's growth trajectory is challenged by the substantial net loss and negative cash flows. This dividend distribution may be under pressure if profitability and cash generation do not improve, reflecting the tension between shareholder returns and financial preservation in a downturn.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.94 billion and a beta of 1.243, the market prices in higher volatility and significant risk, aligning with the sector's broader challenges. The valuation likely incorporates expectations for a prolonged recovery or potential restructuring, given the current financial performance.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified property segments and technological integration capabilities, supported by its affiliation with the Midea Group. The outlook remains cautious, dependent on a recovery in China's property market and the company's ability to stabilize its cash flow and return to profitability amid ongoing sector headwinds.

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