investorscraft@gmail.com

Intrinsic ValueShun Ho Holdings Limited (0253.HK)

Previous CloseHK$0.65
Intrinsic Value
Upside potential
Previous Close
HK$0.65

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 Ho Holdings Limited operates as a specialized hospitality investment company with a diversified portfolio of nine hotels spanning key global markets including Hong Kong, Mainland China, and the United Kingdom, encompassing approximately 2,821 guest rooms. Its core revenue model is derived from hotel operations, supplemented by strategic activities in property investment and securities dealing, positioning it within the competitive travel lodging sector of the consumer cyclical industry. The company maintains a niche market presence, leveraging its subsidiary relationship with Trillion Resources Limited to support its investment strategy, though it operates in a capital-intensive environment requiring adept management of cyclical demand patterns and geopolitical factors influencing international travel. This operational framework emphasizes asset ownership and long-term value creation rather than aggressive expansion, focusing on steady income generation from its established properties amidst fluctuating tourism dynamics.

Revenue Profitability And Efficiency

The company generated revenue of HKD 684.0 million for the period, demonstrating its operational scale in hotel management. However, it reported a significant net loss of HKD 166.4 million, indicating substantial profitability challenges, potentially due to high operating costs or market pressures. Operating cash flow was positive at HKD 155.5 million, suggesting core hotel operations remain cash-generative despite the bottom-line loss.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at -HKD 0.69, reflecting the net loss incurred and diminished earnings power for shareholders. The absence of capital expenditures reported suggests a period of minimal investment in new assets or upgrades, possibly indicating a strategic pause or focus on optimizing existing operations rather than expansion, which impacts long-term capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 235.1 million against total debt of HKD 1,052.3 million, indicating a leveraged financial structure. This debt level, relative to the company's market capitalization, suggests elevated financial risk and potential liquidity constraints, though the positive operating cash flow provides some cushion for near-term obligations.

Growth Trends And Dividend Policy

With a net loss reported and no dividend distribution, the company exhibits no current income return to shareholders and reflects a period of financial consolidation rather than growth. The trend indicates challenges in achieving profitable expansion, likely influenced by sector-wide volatility and high fixed costs associated with hotel operations.

Valuation And Market Expectations

The market capitalization of approximately HKD 140.2 million, coupled with a low beta of 0.164, suggests the stock is perceived as a low-volatility investment but is valued below its asset base, indicating market skepticism about near-term recovery or growth prospects. This valuation reflects investor concerns over profitability and leverage.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established portfolio of income-generating hotel assets across diverse geographic markets, providing revenue stability. The outlook remains cautious due to high leverage and profitability issues; success depends on improving operational efficiency, managing debt, and navigating post-pandemic travel recovery to restore investor confidence.

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