investorscraft@gmail.com

Intrinsic ValueFar East Consortium International Limited (0035.HK)

Previous CloseHK$0.83
Intrinsic Value
Upside potential
Previous Close
HK$0.83

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

Far East Consortium International Limited operates as a diversified property conglomerate with a multifaceted revenue model spanning property development, investment, hospitality, and gaming operations. The company develops residential properties while maintaining investment portfolios in retail and office assets across Asia-Pacific and European markets. Its hotel division operates 31 properties with over 8,100 rooms, complemented by extensive car park management of 424 facilities with approximately 120,200 bays. The gaming segment adds another revenue stream through casino and bar operations. This diversified approach positions FEC as a mid-tier regional player with operational resilience across economic cycles, though it faces intense competition in each segment from both specialized operators and larger conglomerates. The company's geographical spread across Hong Kong, Australia, New Zealand, and Europe provides some market diversification but also exposes it to varying regulatory environments and economic conditions.

Revenue Profitability And Efficiency

The company generated HKD 9.57 billion in revenue but reported a net loss of HKD 1.00 billion, indicating significant profitability challenges. Despite the bottom-line loss, operating cash flow remained robust at HKD 4.91 billion, suggesting operational efficiency in cash generation. The negative EPS of HKD -0.42 reflects the substantial loss relative to the shareholder base, highlighting current earnings pressure across its diversified business segments.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss, though strong operating cash flow generation indicates underlying business activity remains viable. Capital expenditures of HKD 999 million represent significant ongoing investment, particularly in property development and hospitality assets. The disparity between cash flow and net income suggests non-cash charges or valuation adjustments are impacting reported profitability.

Balance Sheet And Financial Health

The balance sheet shows HKD 2.38 billion in cash against substantial total debt of HKD 25.69 billion, indicating leveraged financial positioning. The debt-to-equity structure appears aggressive, though operating cash flow generation provides some coverage capability. The company's liquidity position requires careful management given the debt burden and current loss-making environment.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a modest dividend of HKD 0.01 per share, signaling management's commitment to shareholder returns. Growth trends appear mixed with the company continuing to invest through capital expenditures while navigating a difficult operating environment. The diversified business model may provide recovery opportunities across different economic cycles and geographic markets.

Valuation And Market Expectations

With a market capitalization of HKD 2.39 billion and negative earnings, traditional valuation metrics are challenging to apply. The beta of 0.65 suggests lower volatility than the broader market, possibly reflecting the diversified nature of its operations. Market expectations appear tempered given the current financial performance and leveraged balance sheet position.

Strategic Advantages And Outlook

The company's primary advantage lies in its operational diversification across property, hospitality, and gaming segments, providing multiple revenue streams. Geographic spread across Asia-Pacific and Europe offers some risk mitigation. The outlook depends on improving profitability across core segments, managing debt levels, and navigating regional economic conditions, particularly in its key Hong Kong and Australian markets.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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