investorscraft@gmail.com

Intrinsic ValueAsia Standard International Group Limited (0129.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

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

Asia Standard International Group Limited operates as a diversified investment holding company with a core focus on property and financial assets. Its business model is structured around four key segments: Property Sales, Property Leasing, Hotel and Travel, and Financial Investments. The company develops, manages, and invests in a portfolio of commercial, residential, retail, and hotel properties primarily in Hong Kong and China, with additional exposure in Canada. It owns and operates five hotels under the Empire brand in Hong Kong, providing hospitality services alongside its real estate operations. Beyond physical assets, the company engages in securities investment and offers ancillary services including real estate agency, financing, and project management. As a subsidiary of Asia Orient Holdings Limited, it operates within the competitive Asian real estate and financial services sector, leveraging its integrated service offerings and property portfolio to generate revenue streams from sales, rentals, and investments. Its market position is that of a mid-sized, diversified player with significant exposure to Hong Kong's volatile property market, navigating cycles through its mixed-asset approach.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.41 billion for the period, indicating active operations across its segments. However, it recorded a substantial net loss of HKD -3.75 billion, reflecting significant challenges in profitability, potentially from asset impairments or weak investment performance. Operating cash flow was robust at HKD 2.16 billion, suggesting core property and hotel operations remain cash-generative despite the bottom-line loss.

Earnings Power And Capital Efficiency

Earnings power was severely impacted, with a diluted EPS of -HKD 2.75. The negative net income overshadowed the positive operating cash flow, indicating non-cash charges heavily influenced results. Capital expenditures were modest at HKD -52.3 million, suggesting a focus on managing existing assets rather than aggressive expansion, which aligns with a period of financial consolidation.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 720 million against a significant total debt of HKD 15.94 billion, indicating a highly leveraged financial structure. This elevated debt level, relative to its market capitalization, presents a substantial risk and suggests the company may be focused on debt management and liquidity preservation in the current operating environment.

Growth Trends And Dividend Policy

The reported net loss points to negative growth trends for the period. Reflecting this financial stress, the company did not pay a dividend, with a dividend per share of HKD 0. This conservative policy prioritizes capital retention over shareholder returns, likely to strengthen the balance sheet and navigate a challenging market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 476 million, the market values the company at a significant discount to its reported asset base, implied by its high debt. A beta of 1.125 indicates the stock is slightly more volatile than the broader market, reflecting investor perception of higher risk, likely tied to its leveraged position and exposure to cyclical property markets.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified asset base across property development, leasing, and hospitality, providing multiple revenue streams. Its outlook is contingent on the performance of the Hong Kong and Chinese property markets and its ability to manage its high debt load. Success will depend on executing asset sales, optimizing its hotel operations, and potentially restructuring its financial investments to improve overall profitability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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