investorscraft@gmail.com

Intrinsic ValueWanda Hotel Development Company Limited (0169.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

Wanda Hotel Development Company Limited operates as a specialized real estate and hospitality firm in China, focusing on the development, leasing, and management of hotel properties. Its core revenue model is diversified across hotel operations, property leasing, and providing design and construction management services, primarily under its portfolio of branded hotels including Wanda Reign, Wanda Vista, and Wanda Realm. The company occupies a distinct niche within the real estate sector by integrating property development with hospitality management, leveraging its extensive network of 97 hotels across 78 cities in China and Turkey. This integrated approach allows it to capture value across the entire property lifecycle, from design and construction to long-term operation and leasing. Its market position is supported by its affiliation with the larger Wanda Group, providing brand recognition and operational synergies in a competitive landscape dominated by both international chains and local developers.

Revenue Profitability And Efficiency

The company generated HKD 991 million in revenue for the period but reported a significant net loss of HKD 591 million, indicating severe profitability challenges. This negative bottom line, coupled with a diluted EPS of -HKD 0.13, reflects operational inefficiencies or potential asset impairments within its development and hotel segments, overshadowing its revenue generation.

Earnings Power And Capital Efficiency

Despite the net loss, the company demonstrated some cash-generating ability with an operating cash flow of HKD 209 million. This positive cash flow, against minimal capital expenditures of HKD 3.6 million, suggests that its core hotel operations and leasing activities can produce liquidity, though this is insufficient to offset overall earnings weakness and achieve profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 363 million against total debt of HKD 327 million, indicating a manageable leverage ratio and adequate liquidity for near-term obligations. This financial structure provides a buffer, but the consistent losses pose a risk to long-term solvency if not addressed through improved operational performance or strategic divestments.

Growth Trends And Dividend Policy

Current performance reflects a contraction, with no dividend distribution signaling a retention of capital to navigate financial headwinds. Growth is likely focused on stabilizing existing hotel operations and managing its property portfolio rather than aggressive expansion, given the challenging profitability environment.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 3.15 billion, the market appears to be pricing the stock based on its asset base and potential recovery, as evidenced by a beta of 0.92 showing sensitivity close to the market. The negative earnings make traditional P/E valuation inapplicable, placing emphasis on future turnaround prospects.

Strategic Advantages And Outlook

The company's primary advantage is its integrated hotel-focused model and extensive network under the Wanda brand umbrella. The outlook remains cautious, dependent on improving operational efficiency in its managed hotels and the performance of its investment property portfolio to return to sustainable profitability in a recovering economic environment.

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