investorscraft@gmail.com

Intrinsic ValueGreat Eagle Holdings Limited (0041.HK)

Previous CloseHK$16.15
Intrinsic Value
Upside potential
Previous Close
HK$16.15

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

Great Eagle Holdings Limited is a diversified real estate conglomerate with a global footprint across Asia, North America, Australasia, and Europe. Its core revenue model is built on a multi-segment approach, generating income from long-term property leasing, strategic property development and sales, and the operation of luxury hotels under renowned brands like The Langham and Cordis. The company operates within the competitive global real estate sector, providing a full spectrum of services from asset management and property leasing to flexible workspace solutions and high-end hospitality. Its market position is that of an established, integrated property player with a significant portfolio of income-generating assets, particularly in its home market of Hong Kong, complemented by strategic development projects and a strong branded hotel management arm that contributes to its diversified earnings base.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 10.9 billion for the period, demonstrating strong operational scale from its diversified property and hotel segments. However, profitability was significantly impacted, with a net loss of HKD 1.73 billion and a diluted EPS of -HKD 2.32. This was offset by a very strong operating cash flow of HKD 5.64 billion, indicating healthy cash generation from its core rental and hotel operations despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

The substantial operating cash flow of HKD 5.64 billion significantly outperforms the net loss, highlighting the underlying earnings power of the company's income-producing investment properties and hotel assets. Capital expenditures were HKD 556 million, which is modest relative to the strong cash flow, suggesting a focus on maintaining rather than aggressively expanding the asset base and supporting stable future cash generation.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 6.77 billion. Total debt is significant at HKD 32.38 billion, which is typical for a capital-intensive property developer and investor. The company's beta of 0.505 suggests its stock is less volatile than the broader market, which may reflect the stable income from its property investment portfolio.

Growth Trends And Dividend Policy

Despite the net loss for the period, the company maintained a shareholder returns policy, distributing a dividend of HKD 0.87 per share. This indicates a commitment to returning capital to shareholders, likely supported by the strong recurring cash flow from its investment properties and hotel operations, which provides a foundation for dividend sustainability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 11.1 billion, the market valuation appears to be factoring in the challenges reflected in the net loss. The stock's below-market beta may indicate investor perception of it as a relatively defensive play within the real estate sector, potentially valuing its income-generating assets over short-term earnings volatility.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified, global portfolio of income-generating real estate assets and luxury hotels, which provides a stable cash flow base. Its integrated model, spanning development, investment, and management, offers resilience. The outlook will depend on the performance of its key markets, particularly Hong Kong, and its ability to navigate property market cycles while leveraging its strong operational cash flow.

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