investorscraft@gmail.com

Intrinsic ValueLippo China Resources Limited (0156.HK)

Previous CloseHK$0.88
Intrinsic Value
Upside potential
Previous Close
HK$0.88

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

Lippo China Resources Limited operates as a diversified investment holding company with a primary focus on food services and property sectors across Hong Kong, Mainland China, and Southeast Asia. The company's core revenue streams derive from restaurant operations, food manufacturing, and property investment/development, supplemented by treasury and securities investments. Operating through six distinct segments, it maintains a presence in competitive consumer cyclical markets while leveraging its regional footprint. The company's diversified portfolio includes food trading, real estate services, mineral extraction, and financial services, creating a complex operational structure. Its market position reflects a mid-sized regional player with subsidiaries spanning multiple industries, though it faces intense competition in both food service and property sectors across its operating regions. The company's subsidiary status under Skyscraper Realty Limited influences its strategic direction and resource allocation across these diverse business units.

Revenue Profitability And Efficiency

The company generated HKD 775.3 million in revenue but reported a significant net loss of HKD 683.7 million, indicating substantial profitability challenges. Operating cash flow of HKD 196.6 million suggests some operational cash generation despite the reported losses. The negative EPS of HKD -0.74 reflects the substantial net loss relative to the outstanding share count, highlighting current earnings pressure across its diversified operations.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The company maintained positive operating cash flow generation, which partially offsets the reported accounting losses. Capital expenditures of HKD 30.7 million indicate moderate investment activity, though the negative earnings suggest challenges in achieving satisfactory returns on invested capital across its diverse business segments.

Balance Sheet And Financial Health

The balance sheet shows HKD 283.2 million in cash against total debt of HKD 1.13 billion, indicating leveraged financial positioning. The debt-to-equity structure warrants monitoring given the current loss-making position. The company's liquidity position appears managed through its cash reserves and operating cash flow generation despite the elevated debt levels.

Growth Trends And Dividend Policy

No dividend distribution occurred during the period, consistent with the loss-making position. Growth trends appear challenged given the negative profitability, though the diversified business model may offer recovery potential across different economic cycles. The company's capital allocation priorities currently focus on operational stability rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of HKD 771.7 million, the company trades at approximately 1.0x revenue, reflecting market skepticism about near-term profitability recovery. The negative beta of -0.42 suggests unusual correlation characteristics with broader market movements, potentially indicating specialized investor base or unique risk factors influencing its valuation multiples.

Strategic Advantages And Outlook

The company's primary advantages include geographic diversification and segment variety, which may provide stability during sector-specific downturns. However, the current financial performance indicates operational challenges requiring strategic attention. The outlook depends on improving profitability across core segments while managing the leveraged balance sheet structure in a rising interest rate environment.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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