investorscraft@gmail.com

Intrinsic ValueRegal Hotels International Holdings Limited (0078.HK)

Previous CloseHK$0.54
Intrinsic Value
Upside potential
Previous Close
HK$0.54

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

Regal Hotels International Holdings Limited is a diversified conglomerate operating primarily within the travel lodging sector, with a core revenue model anchored in hotel ownership, operation, and management across Hong Kong and Mainland China. The company generates income through hotel room rentals, management service fees, and property-related activities, supplemented by significant investments in financial assets and aircraft leasing. Its operations are segmented into six distinct divisions, reflecting a strategy that blends traditional hospitality with asset-heavy investments and financial ventures. Within the competitive Asian hospitality market, Regal leverages its established brand and extensive property portfolio to cater to both business and leisure travelers. This positioning is characterized by a focus on owned real estate assets, which provides a stable base of rental income but also exposes the company to cyclical demand and high fixed costs. Its expansion into auxiliary businesses like property development and aircraft leasing indicates a strategic effort to diversify revenue streams beyond the core hotel operations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.83 billion for the period. However, this was overshadowed by a substantial net loss of HKD 2.60 billion and negative diluted EPS of HKD -3.02, indicating significant profitability challenges. Operating cash flow remained positive at HKD 428.6 million, suggesting some core operational cash generation despite the reported loss.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as evidenced by the deep net loss. The positive operating cash flow provides a modest counterpoint, indicating that non-cash charges are a major contributor to the bottom-line loss. The capital-intensive nature of its hotel ownership and aircraft leasing segments demands high levels of invested capital, pressuring overall returns.

Balance Sheet And Financial Health

The balance sheet shows a highly leveraged position, with total debt of HKD 15.61 billion significantly outweighing cash and equivalents of HKD 419.2 million. This substantial debt burden, relative to the company's market capitalization, presents a clear risk to financial health and flexibility, necessitating careful liquidity management.

Growth Trends And Dividend Policy

Recent financial performance does not indicate positive growth trends, with a major net loss for the period. Reflecting this challenging financial position, the company did not pay a dividend, conserving all cash to support operations and its capital structure amidst a difficult operating environment.

Valuation And Market Expectations

The market capitalization stands at approximately HKD 602 million. The negative earnings and high debt load suggest the market is valuing the company based on its asset base rather than current earnings power, with a low beta indicating lower correlation to broader market movements.

Strategic Advantages And Outlook

The company's primary strategic advantages lie in its portfolio of owned hotel properties and its diversified business model. The outlook remains challenging, contingent on a recovery in travel demand to improve hotel occupancy and rental income, alongside effective management of its considerable debt obligations to restore stability.

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