logo
4 logo

4
Wharf (Holdings)

New Projects In Hong Kong Luxury Real Estate And Logistics Set To Drive Future Success

AN
Consensus Narrative from 9 Analysts
Published
March 16 2025
Updated
March 19 2025
Share
WarrenAI's Fair Value
HK$20.01
9.2% undervalued intrinsic discount
19 Mar
HK$18.18
Loading
1Y
-27.9%
7D
-3.0%

Author's Valuation

HK$20.0

9.2% undervalued intrinsic discount

Analyst Price Target Fair Value

Key Takeaways

  • Strategic capital reallocation to Hong Kong may boost future earnings through enhanced focus on high-value property projects.
  • Logistics infrastructure expansion targets rising e-commerce demand, potentially increasing revenue amidst evolving trade dynamics.
  • Weak property sales, asset write-downs, and market challenges in investment, hotel, and logistics segments create ongoing pressures on Wharf's revenue and profitability.

Catalysts

About Wharf (Holdings)
    Founded in 1886 as the 17th company registered in Hong Kong, The Wharf (Holdings) Limited (Stock Code: 0004) is a premier company with strong connection to the history of Hong Kong.
What are the underlying business or industry changes driving this perspective?
  • An improvement in the Hong Kong luxury residential market, emphasized by the One Plantation Road project and other high-value properties, could lead to increased revenue as the company capitalizes on high demand from high net worth individuals.
  • Strategic reallocation of capital from Mainland China to Hong Kong properties suggests a focus on markets with potentially higher returns, potentially boosting future earnings through more lucrative projects in the Hong Kong market.
  • Modern Terminals is addressing the rising demand in local distribution and cross-border e-commerce by building a new modern logistics center at Kwai Tsing Terminal, which could enhance revenue from logistics in response to shifting trade dynamics.
  • A potential stabilization in Mainland China's retail market could lead to improved performance of investment properties, enhancing revenue and margins as market conditions become more favorable.
  • An effective conversion of gross debt into RMB with favorable interest rates and tax implications could contribute to a reduction in financing costs, positively impacting net margins and ultimately increasing earnings efficiency.

Wharf (Holdings) Earnings and Revenue Growth

Wharf (Holdings) Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Wharf (Holdings)'s revenue will grow by 14.5% annually over the next 3 years.
  • Analysts assume that profit margins will increase from -26.6% today to 29.1% in 3 years time.
  • Analysts expect earnings to reach HK$5.3 billion (and earnings per share of HK$1.53) by about March 2028, up from HK$-3.2 billion today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 15.0x on those 2028 earnings, up from -17.5x today. This future PE is greater than the current PE for the HK Real Estate industry at 8.1x.
  • Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 9.16%, as per the Simply Wall St company report.

Wharf (Holdings) Future Earnings Per Share Growth

Wharf (Holdings) Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The company's group revenue declined by 36% and operating profit fell by 18% due to fewer recognitions from Mainland development properties, indicating potential continued weakness in revenue and margins.
  • There was a significant decrease in net profit by 22%, influenced by provisions for impairment of nonresidential stock, suggesting ongoing risks to earnings due to asset write-downs.
  • Mainland investment property revenue decreased by 4% and operating profit by 6%, driven by weak office leasing amid a supply-demand imbalance, affecting future profitability.
  • The hotel segment faced challenges due to intense market competition and cautious spending sentiment resulting in declining room rates, which may negatively impact revenue and margins.
  • The logistics space experienced a decline in market throughput due to trade tensions and regional competition, which could continue to pressure revenue in the logistics segment.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of HK$20.011 for Wharf (Holdings) based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of HK$24.9, and the most bearish reporting a price target of just HK$16.3.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be HK$18.2 billion, earnings will come to HK$5.3 billion, and it would be trading on a PE ratio of 15.0x, assuming you use a discount rate of 9.2%.
  • Given the current share price of HK$18.46, the analyst price target of HK$20.01 is 7.8% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives