investorscraft@gmail.com

Intrinsic ValueLippo Limited (0226.HK)

Previous CloseHK$0.69
Intrinsic Value
Upside potential
Previous Close
HK$0.69

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 Limited operates as a diversified investment holding company with a core focus on the consumer cyclical sector, primarily through its food and beverage operations including manufacturing, wholesaling, and retailing of products, as well as managing restaurants, hotels, and cafés. Its revenue model is multifaceted, deriving income from property investment and development, treasury and securities investments, healthcare services, and mineral exploration, creating a complex conglomerate structure. The company maintains a significant presence in Hong Kong and expands across Southeast Asia, including Mainland China, Singapore, Indonesia, and Malaysia, positioning itself as a regional player with a broad but integrated portfolio of businesses that leverages cross-sector synergies despite the inherent challenges of managing such diversity in competitive and regulated markets.

Revenue Profitability And Efficiency

The company reported revenue of HKD 848.8 million for the period, indicating active operations across its diverse segments. However, profitability was severely challenged, with a net loss of HKD 1.41 billion and negative diluted EPS of HKD -2.86, pointing to significant inefficiencies or one-time impairments within its portfolio. Operating cash flow remained positive at HKD 179.9 million, suggesting some core businesses are generating cash despite the overall bottom-line weakness.

Earnings Power And Capital Efficiency

Current earnings power is negative, as evidenced by the substantial net loss, which overwhelms the positive operating cash flow generation. The lack of reported capital expenditures suggests a potentially limited investment in growth assets during the period, possibly indicating a focus on managing existing operations or liquidity preservation rather than expansion, which impacts assessments of future capital efficiency and return potential.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 425.3 million against a total debt of HKD 1.87 billion, indicating a leveraged financial structure. This debt-to-cash ratio raises concerns about liquidity and financial flexibility, especially in the context of reported losses, potentially constraining the company's ability to navigate challenges or invest opportunistically without seeking additional capital or restructuring.

Growth Trends And Dividend Policy

The significant net loss contrasts with a dividend per share of HKD 0.564, which may be supported by historical reserves or specific subsidiary distributions, but this payout policy appears unsustainable given the current earnings profile. Growth trends are unclear from the provided data, with the loss potentially masking underlying performance in specific divisions, requiring deeper segmental analysis to assess future trajectory.

Valuation And Market Expectations

With a market capitalization of approximately HKD 340.3 million, the company trades at a significant discount to its stated revenue, reflecting market skepticism about its earnings potential and the value of its asset base. The negative beta of -0.014 suggests a historical lack of correlation with the broader market, which may be due to its unique conglomerate structure or specific investor base, implying unique risk factors are priced in.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its diversified portfolio and regional footprint, which can provide stability through different economic cycles. However, the current financial results indicate severe challenges, and the outlook is contingent on its ability to streamline operations, improve profitability in core segments, and manage its debt load effectively to restore investor confidence and sustainable value creation.

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