investorscraft@gmail.com

Intrinsic ValueSanxun Holdings Group Limited (6611.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sanxun Holdings Group Limited operates as a specialized residential property developer focused on the People's Republic of China's real estate market, primarily engaging in the development and subsequent sale of housing units. The company's core revenue model is generated through property sales, supplemented by a smaller trading business segment, positioning it within the highly competitive and cyclical Chinese real estate development sector. Its operations are concentrated in strategic urban areas, leveraging localized market knowledge to target middle-income homebuyers seeking affordable housing solutions. As a subsidiary of Q Kun Ltd., the group benefits from established corporate backing but operates in a challenging environment characterized by regulatory pressures and shifting demand dynamics. The company's market position is that of a regional player rather than a national giant, facing intense competition from both state-owned enterprises and larger private developers while navigating the sector's consolidation trend and evolving government policies on housing and credit.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.62 billion for FY 2023, indicating ongoing project delivery and sales activity. However, profitability was severely challenged, with a net loss of HKD 413.3 million and a diluted EPS of -HKD 0.61, reflecting margin compression and potential asset writedowns common in the current real estate environment. Operating cash flow remained positive at HKD 73.4 million, suggesting some operational cash generation despite the reported loss.

Earnings Power And Capital Efficiency

Current earnings power is constrained by the net loss position, indicating challenges in translating revenue into bottom-line results. Capital expenditures were minimal at HKD -0.3 million, suggesting a highly cautious approach to new investments or land acquisitions amid market uncertainty. The company's ability to generate positive operating cash flow provides a modest buffer, but sustained losses question its near-term capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 46.7 million against total debt of HKD 902.6 million, indicating significant leverage and potential liquidity concerns. The debt-to-equity structure appears strained, which is typical for developers but heightened given the current sector-wide stress in China. Financial health is challenged by this debt burden amid a contracting property market.

Growth Trends And Dividend Policy

Growth trends are impacted by the broader Chinese property market downturn, with the company reporting a substantial annual loss. No dividend was distributed (HKD 0 per share), consistent with a loss-making position and likely a focus on preserving cash. Future growth is contingent on a market recovery and the company's ability to navigate ongoing sector consolidation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 31.1 million, the market values the company at a significant discount to its revenue, reflecting deep skepticism about future earnings potential and asset quality. The negative P/E ratio is not meaningful, and the beta of 1.21 indicates higher volatility than the market, pricing in substantial sector and company-specific risks.

Strategic Advantages And Outlook

The company's strategic position is tied to its focused regional presence and backing from its parent company, Q Kun Ltd. However, the outlook remains highly challenging due to persistent weakness in China's property sector, regulatory uncertainties, and high financial leverage. Survival and eventual recovery depend on successful debt management, potential restructuring, and a broader market stabilization.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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