investorscraft@gmail.com

Intrinsic ValueOriental University City Holdings (H.K.) Limited (8067.HK)

Previous CloseHK$0.30
Intrinsic Value
Upside potential
Previous Close
HK$0.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Oriental University City Holdings operates as a specialized real estate services company focused exclusively on the education sector across China, Malaysia, and Indonesia. The company's core revenue model centers on leasing educational infrastructure, including teaching buildings and student dormitories, to academic institutions while monetizing ancillary commercial spaces through diverse retail and service tenants. This unique niche positions the company at the intersection of education real estate and campus development services, leveraging its substantial 487,270 square meter campus footprint to create an integrated educational ecosystem. The business demonstrates a focused approach to campus-centric property management, serving both institutional educational clients and commercial operators that support campus life through supermarkets, banks, telecommunications services, and food establishments. This dual-tenancy strategy provides revenue diversification while maintaining a cohesive campus environment, though the company operates in a highly specialized segment with concentrated geographic and sector exposure.

Revenue Profitability And Efficiency

The company generated HKD 55.97 million in revenue for the period, reflecting its core leasing operations. However, significant challenges are evident with a substantial net loss of HKD 73.86 million and negative diluted EPS of HKD 0.41. Operating cash flow remained positive at HKD 16.35 million, indicating some operational cash generation despite the reported accounting losses. Capital expenditures of HKD 8.45 million suggest ongoing maintenance investments in the property portfolio.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The positive operating cash flow of HKD 16.35 million provides some mitigation, suggesting non-cash charges may be impacting reported profitability. The company's capital efficiency requires careful assessment given the significant disparity between operating cash generation and accounting losses, indicating potential asset impairment or depreciation charges affecting bottom-line results.

Balance Sheet And Financial Health

The balance sheet shows HKD 69.66 million in cash against substantial total debt of HKD 290.27 million, creating a leveraged financial position. The debt-to-equity structure warrants monitoring given the current loss-making operations. The company's ability to service debt obligations may depend on maintaining positive operating cash flows and managing property portfolio utilization rates effectively.

Growth Trends And Dividend Policy

No dividend distributions were made during the period, consistent with the loss-making position. Growth trends appear challenged given the current financial performance, though the specialized nature of the business model provides some defensive characteristics. The company's expansion potential may be limited by its concentrated campus footprint and sector-specific exposure to educational institution demand patterns.

Valuation And Market Expectations

With a market capitalization of HKD 46.8 million, the market appears to be discounting the company's prospects significantly relative to its asset base. The low beta of 0.394 suggests reduced sensitivity to market movements, possibly reflecting the specialized nature of the business. Valuation metrics likely incorporate concerns about profitability and leverage levels.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized educational real estate focus and integrated campus model. However, the outlook remains cautious given the current financial performance and leveraged position. Success depends on improving property utilization, managing debt levels, and potentially diversifying tenant base while maintaining the educational campus ecosystem that defines its business model.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsSubsidiary relationship with Raffles Education Corporation Limited

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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