investorscraft@gmail.com

Intrinsic ValueSummit Ascent Holdings Limited (0102.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

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

Summit Ascent Holdings Limited operates as a niche casino and resort operator, focusing exclusively on the Integrated Entertainment Zone in Russia's Primorye Region. Its core revenue model is driven by its flagship Tigre de Cristal resort, which generates income from gaming operations, luxury hotel accommodations, high-end dining, and premium retail boutiques. The company targets both mass-market visitors and high-net-worth individuals through its VIP salon, positioning itself as a comprehensive entertainment destination in a geographically constrained but licensed market. Operating in the consumer cyclical sector, its business is heavily influenced by regional tourism flows, regulatory changes, and macroeconomic conditions affecting discretionary spending. Its market position is that of a specialized operator in a developing gaming jurisdiction, distinct from larger, more diversified global casino giants, relying on its integrated resort offering to capture value in a specific territorial concession.

Revenue Profitability And Efficiency

The company generated HKD 414.5 million in revenue for the period, demonstrating operational scale within its niche market. Profitability was strong, with net income reaching HKD 229.2 million, indicating effective cost management and high-margin operations, likely driven by its gaming and premium service offerings. Operating cash flow of HKD 139.6 million further supports the sustainability of its core business activities.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power, as evidenced by its net income representing over 55% of revenue. Capital expenditures were a modest HKD 15.4 million, suggesting the business is not currently in a heavy investment phase and is efficiently generating returns from its existing asset base, the Tigre de Cristal resort.

Balance Sheet And Financial Health

The balance sheet is robust, with a significant cash position of HKD 444.9 million providing a strong liquidity buffer. Total debt is manageable at HKD 34.7 million, resulting in a very conservative leverage profile. This financial structure provides considerable resilience against operational volatility and potential market downturns.

Growth Trends And Dividend Policy

Specific growth trends are not verifiable from the provided data. The company maintained a dividend per share of HKD 0, indicating a policy of retaining earnings for potential reinvestment or to strengthen the balance sheet rather than distributing cash to shareholders in this period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 212 million, the market values the company at a significant discount to its net income and cash holdings. A beta of 0.32 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its specialized and isolated operational profile.

Strategic Advantages And Outlook

The company's strategic advantage lies in its exclusive operation within a licensed zone, creating a protected market position. Its outlook is intrinsically tied to the recovery of regional tourism and regulatory stability in its operating jurisdiction. Its strong cash position provides flexibility to navigate challenges or pursue limited expansion opportunities.

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