investorscraft@gmail.com

Intrinsic ValueS E A Holdings Limited (0251.HK)

Previous CloseHK$1.35
Intrinsic Value
Upside potential
Previous Close
HK$1.35

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

S E A Holdings Limited operates as a diversified real estate investment and development company with a strategic focus on prime markets including Hong Kong, Australia, and the United Kingdom. The company generates revenue through four distinct segments: Property Development, where it constructs and sells residential and commercial properties; Property Investment, which provides stable rental income from owned assets; Hotel Operation, managing hospitality properties for recurring revenue; and Financial Investment, involving treasury management and bond activities. This diversified approach allows the company to balance cyclical development profits with more stable investment returns, positioning it as a mid-sized player in the competitive Asian real estate sector. The company's subsidiary status under Nan Luen International Limited provides operational stability while maintaining flexibility in capital allocation decisions across different geographic markets and property types.

Revenue Profitability And Efficiency

The company reported HKD 414.1 million in revenue for the period but recorded a net loss of HKD 136.7 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained strong at HKD 377.7 million, suggesting underlying operational efficiency in cash generation. The divergence between accounting losses and cash performance points to non-cash charges affecting profitability.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.23 reflects the company's current earnings challenges amid market headwinds. The substantial operating cash flow generation relative to revenue demonstrates retained cash conversion capability. Capital expenditures of HKD 13.1 million indicate moderate investment in maintaining existing assets rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet shows HKD 2.45 billion in cash against HKD 7.01 billion in total debt, creating a leveraged position common in real estate. The cash position provides some liquidity buffer, but the debt load requires careful management given current market conditions and the company's loss-making status.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend of HKD 0.05 per share, indicating commitment to shareholder returns. The current performance suggests challenging growth conditions in key markets, particularly in property development segments where timing and market cycles significantly impact results.

Valuation And Market Expectations

With a market capitalization of HKD 770.7 million, the company trades at a significant discount to its cash position, reflecting market skepticism about asset values and future profitability. The negative beta of -0.082 suggests atypical performance patterns relative to the broader market.

Strategic Advantages And Outlook

The company's diversified geographic and segment exposure provides some risk mitigation, though current market conditions across major real estate markets present headwinds. The strong operating cash flow generation capability offers financial flexibility, but debt management and asset valuation concerns will be critical focus areas for recovery.

Sources

Company Annual ReportHong Kong Stock Exchange filingsBloomberg 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