investorscraft@gmail.com

Intrinsic ValueHop Hing Group Holdings Limited (0047.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company Annual Report (20-F/10-K equivalent)Provided financial dataset

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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