investorscraft@gmail.com

Intrinsic ValueZhenro Properties Group Limited (6158.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

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

Zhenro Properties Group Limited is a China-based real estate developer focused on the residential and commercial property sectors. Its core revenue model involves the development and sale of residential properties, complemented by the operation, leasing, and management of commercial and mixed-use assets. The company also generates ancillary income from design consultation services, creating a diversified but property-centric income stream. Operating within the highly competitive and cyclical Chinese real estate market, Zhenro targets urban development projects, primarily in key regions. The company's market position is that of a mid-tier developer navigating a sector undergoing significant regulatory changes and financial stress. Its strategy has traditionally relied on leveraging development cycles and property appreciation, though current market conditions present substantial challenges to this model.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 33.4 billion for the period, demonstrating significant operational scale. However, this was overshadowed by a severe net loss of HKD -6.83 billion, indicating deep profitability challenges. Operating cash flow remained positive at HKD 350.6 million, suggesting some core operations can generate cash despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

Zhenro's earnings power is currently severely impaired, as evidenced by a diluted EPS of HKD -1.56. The minimal capital expenditure of HKD -37,000 reflects a near-complete halt in new investment, a common survival tactic for distressed developers conserving liquidity. The company's ability to generate returns on its substantial asset base is critically challenged.

Balance Sheet And Financial Health

Financial health is a primary concern, with high total debt of HKD 60.17 billion significantly outweighing a cash position of HKD 1.22 billion. This elevated leverage ratio creates substantial solvency risk, a common characteristic in the distressed Chinese property sector. The balance sheet indicates severe financial strain.

Growth Trends And Dividend Policy

Current trends are defined by financial distress rather than growth. The company suspended its dividend, with a dividend per share of HKD 0, to preserve all available capital. The focus has shifted entirely to navigating its debt obligations and restructuring, with traditional growth metrics being secondary to survival.

Valuation And Market Expectations

The market capitalization of approximately HKD 188 million is extremely low relative to its revenue base, reflecting deep investor pessimism and pricing in a high risk of financial restructuring or failure. The beta of 1.06 indicates stock volatility slightly above the market average, consistent with a highly speculative and distressed equity.

Strategic Advantages And Outlook

The outlook remains highly uncertain and is contingent on the company's ability to successfully restructure its massive debt load and adapt to a fundamentally changed property market in China. Any strategic advantage would stem from its existing land bank and project portfolio, though realizing this value depends entirely on navigating its current financial crisis.

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