Data is not available at this time.
Hop Hing Group Holdings Limited is a Hong Kong-based investment holding company operating within the quick service restaurant (QSR) sector in the People's Republic of China. Its core revenue model is derived from operating a network of franchised and company-owned restaurants under globally recognized brands, primarily Yoshinoya, a Japanese beef bowl concept, and Dairy Queen, a prominent American ice cream and treat franchise. The company's strategic focus is concentrated in the northern regions of China, where it has established a significant physical footprint. This geographic specialization allows it to develop deep operational expertise and brand recognition within its target markets, though it also presents concentration risks. Its market position is that of a well-established regional franchise operator, leveraging international brand equity to serve the growing Chinese consumer market. The company also engages in ancillary agricultural businesses and provides management services, creating a modestly diversified operational base beyond its core restaurant operations.
For FY2020, the company generated revenue of HKD 1.59 billion. However, it reported a net loss of HKD 81.9 million, indicating significant profitability challenges during the period. Operating cash flow remained robust at HKD 268.5 million, demonstrating the underlying cash-generating ability of its store operations despite the reported bottom-line loss.
The company's earnings power was severely impacted in FY2020, as evidenced by a diluted EPS of -HKD 0.0084. Capital expenditures of HKD 74.3 million suggest ongoing investment to maintain and potentially grow its store network. The positive operating cash flow significantly exceeded these capex outlays, indicating the business can self-fund its essential investments.
The balance sheet shows a cash position of HKD 192.6 million against total debt of HKD 753.6 million. This level of indebtedness is substantial relative to its cash holdings and market capitalization. The net debt position requires careful monitoring for financial health, though strong operating cash flow provides a key mitigating factor.
The company operated a substantial network of 580 stores as of the period end. Despite the annual loss, it maintained a dividend payout with a dividend per share of HKD 0.0586. This action suggests a commitment to shareholder returns, though its sustainability alongside a net loss is a point of analytical focus regarding capital allocation strategy.
The provided market capitalization is listed as zero, which is likely a data error or reflects an extremely low valuation. The stock's beta of 0.31 suggests it is perceived as less volatile than the broader market, potentially indicating it is viewed as a defensive holding despite its operational challenges.
The company's primary strategic advantages are its long operating history, established brand partnerships, and significant scale with 580 stores in northern China. The outlook is challenged by the FY2020 loss but supported by strong operating cash generation. Success will depend on restoring profitability while navigating the competitive QSR landscape and economic conditions in its core markets.
Company Annual Report (20-F/10-K equivalent)Provided financial dataset
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |