investorscraft@gmail.com

Intrinsic ValueKeck Seng Investments (Hong Kong) Limited (0184.HK)

Previous CloseHK$2.35
Intrinsic Value
Upside potential
Previous Close
HK$2.35

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

Keck Seng Investments operates as a diversified holding company with a core focus on the hospitality and real estate sectors across key Asian and North American markets. Its primary revenue streams are derived from three distinct segments: Hotel operations, which include room accommodations, F&B services, and gaming via slot machines in Macau; Property investment and development, involving the leasing of retail and commercial assets as well as property sales; and an Investment division managing securities and treasury operations. The company maintains a strategic presence in growth-oriented regions like Macau, Vietnam, and China, leveraging its long-established footprint since 1973 to capitalize on tourism and commercial real estate demand. Its market position is that of a niche, geographically diversified player, not a market leader, but one with stable income-generating assets and a prudent approach to capital allocation across its mixed portfolio of hospitality and property investments.

Revenue Profitability And Efficiency

The company generated HKD 1.69 billion in revenue for the period, demonstrating its ability to monetize its diversified asset base. Profitability was solid, with net income reaching HKD 255.8 million, translating to a healthy net margin. Operating cash flow of HKD 280.1 million significantly exceeded capital expenditures, indicating strong conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.75, reflecting the earnings power derived from its hotel and property segments. The substantial gap between operating cash flow (HKD 280.1 million) and capital expenditures (HKD -143.2 million) highlights efficient reinvestment and strong underlying cash generation from its core operations.

Balance Sheet And Financial Health

The balance sheet shows a high gross debt level of HKD 1.32 billion, which is a key focus area. This is partially offset by a cash position of HKD 8.8 million. The company's financial health is supported by its asset-heavy model, with debt likely secured against its property portfolio.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.12 per share. Future growth is contingent on the performance of its key markets, particularly Macau's tourism recovery and the real estate sectors in its operating regions, rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 850.5 million, the stock trades at a P/E ratio derived from its current earnings. A beta of 0.75 suggests the market perceives it as less volatile than the broader market, likely pricing in the stable income from its property assets.

Strategic Advantages And Outlook

The company's main advantage is its diversified portfolio of income-generating real assets across multiple regions, providing some resilience. The outlook is tied to the recovery of travel in Macau and stability in its property markets, requiring careful navigation of regional economic cycles and interest rate environments affecting its debt load.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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