investorscraft@gmail.com

Intrinsic ValueHong Kong Ferry (Holdings) Company Limited (0050.HK)

Previous CloseHK$4.92
Intrinsic Value
Upside potential
Previous Close
HK$4.92

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

Hong Kong Ferry (Holdings) operates as a diversified real estate and investment company with a core focus on property development and investment within Hong Kong. Its revenue model is multifaceted, generating income from the sale of developed residential and commercial properties, long-term rental income from its investment portfolio, and fees from property management services. The company maintains a secondary operational segment through its legacy ferry and shipyard services, including dangerous goods transportation and vessel maintenance, though this represents a smaller portion of its business. Its strategic market position is that of a niche, established player with valuable land holdings and property assets, leveraging its long history and local expertise to navigate the competitive Hong Kong real estate sector. This diversification across development, investment, and maritime operations provides a degree of resilience against cyclical market fluctuations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 422.9 million for the period, demonstrating its operational scale. Profitability was robust, with net income reaching HKD 163.9 million, indicating a healthy net profit margin. Operating cash flow of HKD 108.9 million was positive, supporting ongoing business activities, while capital expenditures were negligible, suggesting a capital-light maintenance of certain existing operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.46, reflecting the company's earnings power on a per-share basis. The significant cash balance relative to its modest revenue and minimal debt suggests a highly conservative financial strategy with substantial liquid resources. This indicates strong capital preservation but may also point to potential under-utilization of assets for higher returns.

Balance Sheet And Financial Health

Financial health is exceptionally strong, characterized by a massive cash and equivalents position of HKD 1.88 billion against a minuscule total debt of just HKD 8.0 million. This results in a net cash position that dwarfs its market capitalization, providing immense liquidity and a fortress-like balance sheet with virtually no financial leverage risk.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.25. The payout appears sustainable given the strong earnings and immense cash reserves. Growth trends are likely tied to the execution of its property development projects and the performance of its investment portfolio, rather than organic expansion of its ferry operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.82 billion, the stock trades at a significant discount to its net cash balance, implying the market is assigning little to no value to its operating assets and property portfolio. The negative beta of -0.032 suggests a historical lack of correlation with broader market movements, which is unusual for a real estate firm.

Strategic Advantages And Outlook

The company's key strategic advantages include its substantial net cash position, valuable real estate assets, and established presence in Hong Kong. The outlook will depend on its ability to effectively deploy its large cash hoard into value-accretive property developments or investments, potentially unlocking significant latent value for shareholders beyond its current market valuation.

Sources

Company DescriptionProvided Financial Data

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