investorscraft@gmail.com

Intrinsic ValueRadiance Holdings (Group) Company Limited (9993.HK)

Previous CloseHK$1.82
Intrinsic Value
Upside potential
Previous Close
HK$1.82

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

Radiance Holdings is a prominent real estate developer operating primarily within China's dynamic property market. The company's core revenue model is centered on the development and subsequent sale of residential, commercial, and office properties. This involves acquiring land, managing the entire construction lifecycle, and marketing finished units to both individual buyers and corporate clients. Beyond direct sales, the firm diversifies its income streams through the strategic leasing of its commercial property portfolio and by offering specialized management consulting services, leveraging its deep industry expertise. Operating in the highly competitive and cyclical Chinese real estate sector, Radiance has established a significant market presence since its founding in 1996, with its Beijing headquarters positioning it within a key economic hub. The company navigates a complex landscape of regulatory changes and shifting consumer demand, aiming to maintain its position through a focus on project execution and portfolio management in select markets.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 24.8 billion for the period, demonstrating significant operational scale. However, profitability was severely impacted, with a net loss of HKD 9.1 billion. This stark contrast highlights immense pressure on margins, likely from asset impairments and challenging market conditions, outweighing the firm's revenue-generating capacity.

Earnings Power And Capital Efficiency

Despite the substantial net loss, the company generated a positive operating cash flow of HKD 3.0 billion, indicating core property sales and collections remained active. Capital expenditures were modest at HKD -103.8 million, suggesting a limited focus on new project launches and a prioritization of liquidity preservation over expansion in the current environment.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.8 billion against a significantly larger total debt burden of HKD 29.8 billion. This high leverage ratio, combined with the reported net loss, points to considerable financial stress and potential solvency challenges that require careful management and possibly restructuring.

Growth Trends And Dividend Policy

Current trends are defined by significant financial losses, indicating a contraction rather than growth. Reflecting this distressed state and the critical need to conserve cash, the company's dividend policy is suspended, with a dividend per share of zero, prioritizing balance sheet stabilization over shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 11.5 billion, the market is valuing the company at a significant discount to its reported revenue, reflecting deep skepticism about its future earnings potential and asset values. A beta of 0.876 suggests the stock is slightly less volatile than the broader market but remains exposed to sector-wide risks.

Strategic Advantages And Outlook

The company's primary advantages are its established operational footprint and experience in the Chinese real estate market. The outlook remains highly uncertain, contingent on a recovery in property prices and demand, successful debt management, and the execution of any potential strategic pivots to navigate the prolonged industry downturn.

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