investorscraft@gmail.com

Intrinsic ValueHuijing Holdings Company Limited (9968.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

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

Huijing Holdings operates as a specialized property developer focused on urban renewal projects in Mainland China, primarily within the Guangdong province. The company's core revenue model centers on developing and selling residential properties including townhouses, mansions, and villas, complemented by commercial real estate comprising retail outlets, shopping malls, offices, and hotels. Operating in China's highly competitive real estate development sector, Huijing leverages its urban renewal expertise to transform older urban areas into modern mixed-use developments. The company's market positioning targets mid-to-high-end residential segments while maintaining a strategic focus on integrated property projects that combine residential, commercial, and industrial elements. This niche specialization in urban redevelopment allows Huijing to capitalize on China's ongoing urbanization trends and government-supported renewal initiatives, though it operates in a challenging macroeconomic environment for property developers. The company's subsidiary status under Wui Ying Holdings provides organizational stability but limits its independent market reach compared to larger national developers.

Revenue Profitability And Efficiency

Huijing generated HKD 240.9 million in revenue for the period but reported a substantial net loss of HKD 799.5 million, indicating severe profitability challenges. The company's operations consumed HKD 170.1 million in cash flow, reflecting difficult market conditions in China's property sector. Negative operating cash flow combined with minimal capital expenditures suggests constrained development activity and operational efficiency pressures.

Earnings Power And Capital Efficiency

The company's diluted EPS of -HKD 0.15 demonstrates significant earnings weakness, with substantial losses eroding shareholder value. Negative cash generation from operations highlights fundamental challenges in converting property assets into sustainable earnings. The minimal capital expenditure of HKD 355,000 indicates severely limited investment in new projects or growth initiatives during this period.

Balance Sheet And Financial Health

Huijing's financial position appears strained with HKD 37.2 million in cash against substantial total debt of HKD 5.19 billion, creating a concerning leverage ratio. The significant debt burden relative to limited cash reserves and negative cash flow generation raises serious liquidity concerns. This debt structure presents substantial refinancing risks in China's tightening credit environment for property developers.

Growth Trends And Dividend Policy

The company shows no dividend distributions, consistent with its loss-making position and cash constraints. Negative revenue growth trends are evident from the substantial operating losses and minimal development activity. The absence of dividend payments reflects management's focus on preserving liquidity amid challenging market conditions rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of HKD 110.3 million, the market appears to be pricing significant distress, trading at a fraction of reported revenue. The low beta of 0.768 suggests somewhat defensive characteristics relative to the broader market, though this may reflect limited trading activity. Current valuation implies deep skepticism about recovery prospects in China's troubled property sector.

Strategic Advantages And Outlook

Huijing's urban renewal specialization provides some differentiation, but the company faces severe headwinds from China's property market downturn and liquidity crisis. Its subsidiary structure may offer parental support advantages, though the massive debt burden creates existential challenges. The outlook remains highly uncertain given sector-wide pressures and the company's financial distress position.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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