investorscraft@gmail.com

Intrinsic ValueStyland Holdings Limited (0211.HK)

Previous CloseHK$0.25
Intrinsic Value
Upside potential
Previous Close
HK$0.25

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

Styland Holdings Limited operates as a diversified financial services group in Hong Kong, structured across five distinct segments that collectively form its core revenue model. The company generates income through securities and futures dealing, brokerage financing, corporate finance advisory, asset management services, mortgage lending secured by real properties, insurance brokerage, property development and investment activities, and securities trading operations. This multi-segment approach positions Styland as a niche financial conglomerate serving individual, corporate, and institutional clients across Hong Kong's competitive capital markets landscape. The company's integrated service offering allows it to capture value across multiple financial service verticals while maintaining a focused presence in its local market. Established in 1977 and headquartered in Sheung Wan, Styland has developed a specialized market position through its combination of traditional financial services and property-linked financing activities, though it operates at a smaller scale compared to Hong Kong's major financial institutions.

Revenue Profitability And Efficiency

Styland reported revenue of HKD 65.4 million for the period, reflecting its modest scale within Hong Kong's financial services sector. The company experienced a net loss of HKD 58.3 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at HKD 39.8 million, suggesting some operational efficiency in cash generation despite the reported losses.

Earnings Power And Capital Efficiency

The company's diluted EPS of -HKD 0.081 demonstrates weak earnings power in the current period. Capital expenditures were minimal at HKD -217,000, indicating limited investment in fixed assets. The negative net income relative to revenue suggests capital efficiency challenges, with the company struggling to generate positive returns on its deployed capital across its diversified business segments.

Balance Sheet And Financial Health

Styland maintains HKD 26.7 million in cash and equivalents against total debt of HKD 227.6 million, indicating a leveraged balance sheet position. The debt-to-equity structure suggests significant financial leverage, which may constrain financial flexibility. The company's ability to service this debt will depend on improving operational performance and maintaining positive operating cash flows.

Growth Trends And Dividend Policy

With a dividend per share of zero, the company has suspended shareholder distributions, likely to conserve cash amid operational challenges. The negative earnings trend suggests the company is in a contraction phase rather than growth. This conservative dividend policy reflects management's focus on preserving capital and addressing the current period's financial performance issues.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 209 million, the market appears to be pricing the company at a significant discount to book value given its current challenges. The beta of 1.082 indicates slightly higher volatility than the broader market, reflecting investor perception of elevated risk associated with the company's financial performance and leveraged position.

Strategic Advantages And Outlook

Styland's diversified financial services model provides some resilience through multiple revenue streams, though execution challenges are evident. The company's long-established presence in Hong Kong since 1977 offers brand recognition advantages. The outlook remains challenging given current profitability issues, requiring strategic improvements in operational efficiency and potentially restructuring of the debt-heavy balance sheet to restore sustainable performance.

Sources

Company financial reportsHong Kong Stock Exchange filingsBloomberg financial data

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