investorscraft@gmail.com

Intrinsic ValueGalaxy Entertainment Group Limited (0027.HK)

Previous CloseHK$39.80
Intrinsic Value
Upside potential
Previous Close
HK$39.80

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

Galaxy Entertainment Group is a leading integrated resort operator in Macau, deriving its primary revenue from its casino and hospitality operations. Its core business model centers on operating premium gaming facilities, luxury hotels, and entertainment complexes, including the flagship Galaxy Macau and StarWorld Macau properties. The company operates in the highly regulated and competitive Macau gaming sector, which is the world's largest gambling hub by revenue. Its market position is strengthened by its portfolio of high-quality assets, strategic locations, and focus on the premium mass market and VIP gaming segments. The company also maintains a smaller, legacy construction materials division, providing diversification but remaining secondary to its gaming and resort operations. Galaxy competes with other major concessionaires in Macau's oligopolistic market, leveraging its scale, brand reputation, and extensive non-gaming amenities to attract tourists and drive cross-selling opportunities within its integrated resorts.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 43.43 billion, demonstrating a strong recovery in Macau's gaming market. Net income reached HKD 8.76 billion, reflecting healthy operational leverage and effective cost management as market conditions normalized. The generation of HKD 11.55 billion in operating cash flow significantly exceeded capital expenditures, indicating strong conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power, with a diluted EPS of HKD 2.00. Strong operating cash flow of HKD 11.55 billion supports ongoing investments and shareholder returns. Capital expenditures of HKD 4.83 billion were directed towards maintaining and enhancing its premium integrated resort assets, ensuring competitive positioning.

Balance Sheet And Financial Health

The balance sheet remains exceptionally strong, characterized by a substantial cash position of HKD 20.39 billion against a manageable total debt of HKD 4.85 billion. This results in a significant net cash position, providing ample liquidity and financial flexibility to navigate market cycles and pursue strategic opportunities without undue leverage risk.

Growth Trends And Dividend Policy

Growth is tied to the recovery and expansion of tourism in Macau. The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 1.00 per share. Future growth will likely be driven by increases in tourist volume, gaming spend, and the performance of its non-gaming amenities within its integrated resorts.

Valuation And Market Expectations

With a market capitalization of approximately HKD 181.75 billion, the valuation reflects investor confidence in the sustained recovery of Macau's gaming sector. A beta of 0.62 suggests the stock is perceived as less volatile than the broader market, potentially indicating expectations of stable, long-term cash flow generation from its concession assets.

Strategic Advantages And Outlook

Key strategic advantages include its coveted Macau gaming concession, premium property portfolio, and focus on the high-margin mass market segment. The outlook is positive, leveraged to the ongoing normalization of travel in Asia, though subject to regional economic conditions and regulatory developments within the Macau SAR.

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