investorscraft@gmail.com

Intrinsic ValueSunkwan Properties Group Limited (6900.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sunkwan Properties Group Limited is a China-based real estate developer focused on the development and leasing of properties within the People's Republic of China. The company operates in the highly competitive and cyclical real estate development sector, generating revenue primarily through the sale of residential and commercial properties. Its core business model involves acquiring land, developing real estate projects, and managing the subsequent sales and leasing processes. The firm also provides project management services, which may offer a supplementary revenue stream. Sunkwan's market position is that of a regional player headquartered in Shanghai, operating during a period of significant stress and regulatory tightening within the Chinese property market. This context places it among many developers navigating challenging financing conditions and weakened buyer demand, impacting its scale and competitive standing relative to larger, state-backed counterparts.

Revenue Profitability And Efficiency

The company reported revenue of HKD 3.03 billion for FY2022, indicating ongoing project delivery. However, profitability was severely challenged, with a net loss of HKD 1.94 billion and a diluted EPS of -HKD 0.93. This significant loss reflects substantial asset impairments or operating costs exceeding income amidst a difficult market environment, highlighting severe inefficiency in converting revenue to bottom-line results.

Earnings Power And Capital Efficiency

Sunkwan's core earnings power is currently negative, as evidenced by the substantial net loss. Operating cash flow was positive at HKD 386 million, suggesting some ability to generate cash from core activities. Capital expenditures were minimal at HKD -0.8 million, indicating very limited investment in new growth assets, which is typical for a company prioritizing liquidity preservation over expansion during a downturn.

Balance Sheet And Financial Health

The balance sheet shows significant financial strain. While the company held HKD 221 million in cash, it carried a substantial total debt burden of HKD 10.46 billion. This high debt level relative to its market capitalization and cash position indicates severe leverage and elevated solvency risks, a common characteristic in the distressed Chinese property sector during this period.

Growth Trends And Dividend Policy

Historical growth trends are implied to be negative given the large reported loss. The company did not pay a dividend, which is a prudent measure to conserve all available cash for operations and debt servicing amidst financial distress. The focus is squarely on survival rather than shareholder returns or expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 26.9 million, the market is valuing the company at a deep discount to its stated revenue, reflecting extreme pessimism regarding its future viability and ability to recover from its substantial losses and debt load. The high beta of 2.45 indicates the stock is considered significantly more volatile than the market.

Strategic Advantages And Outlook

The company's primary advantage may be its established projects and presence in Shanghai. However, the outlook is overwhelmingly challenging due to its high debt, losses, and the broader pressures in China's real estate market. Its strategy must focus on restructuring liabilities and navigating the sector-wide liquidity crisis to avoid insolvency.

Sources

Company Annual Report (FY2022)Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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