investorscraft@gmail.com

Intrinsic ValueGuoco Group Limited (0053.HK)

Previous CloseHK$71.35
Intrinsic Value
Upside potential
Previous Close
HK$71.35

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

Guoco Group Limited is a Hong Kong-based conglomerate operating across four distinct segments, creating a diversified but synergistic portfolio. Its core revenue model is derived from principal investments in global capital markets, property development and rental income in key Asian markets, hospitality and leisure operations in Europe, and a suite of financial services. The company's property arm develops and holds residential and commercial assets in strategic locations including Singapore, China, and Malaysia, providing a stable income stream. Its hospitality segment is a significant operator in the European leisure market, owning and managing a portfolio of hotel brands like Amba and Thistle, while its gaming operations include the Mecca bingo chain and Grosvenor Casinos in the UK. This diversified structure mitigates sector-specific risks while leveraging the Group's expertise in capital allocation and asset management across different economic cycles and geographies, positioning it as a unique, internationally-focused investment holding company.

Revenue Profitability And Efficiency

For the fiscal year, the group reported revenue of HKD 2.88 billion and a net income of HKD 458.6 million, translating to a net profit margin of approximately 15.9%. The company demonstrated solid cash generation, with operating cash flow of HKD 1.02 billion significantly exceeding its capital expenditures of HKD 74.96 million, indicating strong operational efficiency and a capacity for self-funded growth.

Earnings Power And Capital Efficiency

The group's earnings power is reflected in a diluted EPS of HKD 11.03, supported by its diverse income streams from investments, property, and leisure operations. Capital efficiency is robust, as evidenced by operating cash flow that is more than thirteen times the level of capital expenditures, highlighting effective deployment of assets to generate cash returns.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with HKD 1.91 billion in cash and equivalents against total debt of HKD 5.82 billion. The low beta of 0.196 suggests the stock is less volatile than the market, which may appeal to risk-averse investors seeking exposure to a diversified conglomerate with a manageable debt profile.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 3.3 per share. This payout, against an EPS of HKD 11.03, represents a sustainable payout ratio, signaling a commitment to returning capital to shareholders while retaining earnings for reinvestment and future growth initiatives across its business segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 24.67 billion, the market valuation incorporates expectations for the stable performance of its diversified assets. The current valuation reflects investor confidence in the group's strategic holdings and its ability to navigate different economic environments through its conglomerate structure.

Strategic Advantages And Outlook

The group's primary strategic advantage lies in its highly diversified portfolio across non-correlated industries and geographies, which provides natural hedging. The outlook is underpinned by its strong cash flow generation, which offers financial flexibility to pursue new investments and sustain its operations through various market conditions.

Sources

Company DescriptionProvided Financial Metrics

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