investorscraft@gmail.com

Intrinsic ValueMiramar Hotel and Investment Company, Limited (0071.HK)

Previous CloseHK$10.80
Intrinsic Value
Upside potential
Previous Close
HK$10.80

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

Miramar Hotel and Investment Company operates a diversified portfolio centered on Hong Kong's hospitality and property sectors. Its core revenue model integrates property leasing, hotel operations, and food and beverage services, creating a synergistic business ecosystem. The company owns and manages prime real estate assets in Tsim Sha Tsui, a key tourist and commercial district, leveraging its strategic locations to capture value from both local consumer spending and international tourism flows. Its operations span hotel management, serviced apartments, restaurant chains, and travel services, providing a comprehensive hospitality experience. This vertically integrated approach allows it to monetize its property assets through multiple channels while maintaining control over service quality and brand consistency. The company's longstanding presence since 1948 has established it as a recognized name in Hong Kong's competitive real estate services market, though it operates on a smaller scale compared to major conglomerates.

Revenue Profitability And Efficiency

The company generated HKD 2.86 billion in revenue with strong profitability, achieving a net income of HKD 747 million representing a 26% net margin. This indicates efficient cost management across its diversified operations. Operating cash flow of HKD 236 million was substantially lower than net income, suggesting significant non-cash items or working capital movements affecting cash generation.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 1.08 demonstrates solid earnings power relative to the share count. The company maintains minimal capital expenditures of HKD 29 million, indicating a mature asset base requiring limited reinvestment. This capital-light approach allows for strong free cash flow generation from existing operations.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong with HKD 5.99 billion in cash against only HKD 95 million in total debt, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility, with minimal leverage risk even during market downturns.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend of HKD 0.53 per share, representing a 49% payout ratio from earnings. This sustainable distribution policy is supported by strong cash reserves and minimal debt obligations, though growth initiatives appear limited given the modest capital expenditure levels.

Valuation And Market Expectations

With a market capitalization of HKD 6.95 billion, the company trades at approximately 2.4 times revenue and 9.3 times earnings. The low beta of 0.19 suggests the market perceives it as a defensive stock with limited sensitivity to broader market movements, likely due to its strong balance sheet and stable cash flows.

Strategic Advantages And Outlook

The company's strategic advantages include prime Hong Kong property locations, diversified revenue streams, and an exceptionally strong balance sheet. Its outlook depends on Hong Kong's tourism recovery and commercial real estate market conditions, though its financial resilience provides stability during cyclical downturns.

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