investorscraft@gmail.com

Intrinsic ValueShun Tak Holdings Limited (0242.HK)

Previous CloseHK$0.67
Intrinsic Value
Upside potential
Previous Close
HK$0.67

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

Shun Tak Holdings Limited operates as a diversified conglomerate with a core focus on integrated property development and transportation services across the Greater China region. Its business model is built on developing and selling hotel, commercial, and residential properties, complemented by a stable income stream from leasing retail and office spaces. The company further diversifies its revenue through its iconic TurboJET ferry services, which provide critical passenger transportation links within the Pearl River Delta, connecting key cities like Hong Kong, Macau, and Shenzhen. This unique combination of real estate and transportation assets provides a defensive, albeit cyclical, revenue base. Its market position is that of a established, mid-cap player in Hong Kong's competitive real estate and transport sectors, with a specific niche in cross-border mobility and property management. Additional ventures include hotel operations, investments in Macau's gaming industry, and the operation of Toys'R'Us stores, though these represent smaller contributors to the overall group. The company's integrated approach aims to create synergies between its property developments and its transportation network, catering primarily to the flow of people and commerce within Southern China.

Revenue Profitability And Efficiency

The group generated HKD 4.88 billion in revenue for the period. However, profitability was severely impacted, resulting in a net loss of HKD 824 million and a diluted EPS of -HKD 0.27. This negative bottom-line performance contrasts with a robust operating cash flow of HKD 1.89 billion, indicating strong cash generation from core operations despite the reported accounting loss.

Earnings Power And Capital Efficiency

The significant disparity between the substantial operating cash flow and the net loss suggests non-cash charges, likely asset impairments or revaluations, heavily impacted earnings. The absence of reported capital expenditures for the period limits the analysis of reinvestment rates and capital allocation efficiency, making a full assessment of sustainable earnings power challenging.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 7.81 billion in cash and equivalents. This is offset by a considerably higher total debt load of HKD 15.54 billion, indicating a leveraged balance sheet. The healthy cash balance provides a buffer for servicing obligations and funding operations amidst a loss-making period.

Growth Trends And Dividend Policy

Recent performance reflects challenges, with the company reporting a net loss for the fiscal year. Reflecting this difficult period and potentially to conserve cash, the board elected not to distribute a dividend, as indicated by a dividend per share of zero. Future growth is likely tied to a recovery in its core property and cross-border transportation markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.29 billion, the market is valuing the company at a significant discount to its book value, largely pricing in the recent losses and high leverage. The beta of 0.816 suggests the stock is perceived as less volatile than the broader market, possibly due to its asset-heavy and diversified nature.

Strategic Advantages And Outlook

The company's key strategic advantage is its integrated portfolio of property and transportation assets, which creates natural synergies in the Pearl River Delta region. Its outlook is contingent on a recovery in Macau and Hong Kong's tourism and property sectors. Navigating its debt structure while awaiting an operational turnaround will be critical for restoring investor confidence and long-term value.

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