investorscraft@gmail.com

Intrinsic ValueMexan Limited (0022.HK)

Previous CloseHK$0.21
Intrinsic Value
Upside potential
Previous Close
HK$0.21

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

Mexan Limited operates as a specialized hotel investment holding company focused on the Hong Kong hospitality market. The company's core revenue model centers on operating Winland 800 Hotel, a 800-room property located in Tsing Yi, New Territories, generating income through room rentals and ancillary services. Beyond hotel operations, Mexan engages in complementary property holding activities and self-laundry services, creating a vertically integrated approach to asset management. The company operates within the competitive Hong Kong lodging sector, catering primarily to mid-market travelers seeking accommodation outside the central business districts. As a subsidiary of Winland Wealth (BVI) Limited, Mexan maintains a niche positioning focused on operational efficiency rather than portfolio expansion. The company's market position reflects a specialized single-asset strategy rather than broad market competition, with its Tsing Yi location serving both business and leisure segments seeking value-oriented accommodations in Hong Kong's New Territories region.

Revenue Profitability And Efficiency

Mexan generated HKD 37.6 million in revenue while reporting a net loss of HKD 32.0 million, indicating significant operational challenges. The company maintained positive operating cash flow of HKD 29.2 million, suggesting cash generation despite profitability issues. Minimal capital expenditures of HKD 475,000 reflect a maintenance-oriented approach rather than expansion.

Earnings Power And Capital Efficiency

The company reported negative diluted EPS of HKD -0.0163, reflecting weak earnings power in the current operating environment. Operating cash flow significantly exceeded net income, indicating non-cash charges affecting profitability. The capital efficiency appears constrained by the single-asset operational model and market conditions.

Balance Sheet And Financial Health

Mexan maintains HKD 35.4 million in cash against total debt of HKD 87.7 million, indicating moderate liquidity but leveraged positioning. The debt-to-cash ratio suggests reliance on financing, though operating cash flow generation provides some financial flexibility. The balance sheet structure reflects the capital-intensive nature of hotel operations.

Growth Trends And Dividend Policy

Despite reporting losses, the company maintained a dividend per share of HKD 0.181, potentially indicating a commitment to shareholder returns or specific corporate policies. The negative earnings trend contrasts with the dividend distribution, suggesting possible use of reserves or strategic considerations. Growth appears constrained by the single-property operational focus.

Valuation And Market Expectations

With a market capitalization of approximately HKD 283 million, the market values the company at roughly 7.5 times revenue despite negative earnings. The low beta of 0.316 suggests relative insulation from broader market movements, possibly reflecting the company's niche positioning and asset-backed nature rather than growth expectations.

Strategic Advantages And Outlook

Mexan's strategic advantage lies in its focused single-asset operation allowing for concentrated management attention and potential operational efficiencies. The outlook depends heavily on Hong Kong's tourism recovery and the Tsing Yi market dynamics. The company's subsidiary status provides potential parental support but may limit strategic flexibility for independent initiatives.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial data providers

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