investorscraft@gmail.com

Intrinsic ValueAsia Standard Hotel Group Limited (0292.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

Asia Standard Hotel Group Limited operates as a diversified investment holding company with a core focus on the hospitality and property sectors. Its primary revenue is generated through its Hotel Operation segment, managing five Empire Hotels-branded properties in Hong Kong, which provide accommodation and related services. The company also engages in Property Development, managing and developing real estate assets, and maintains a Financial Investments segment for securities trading. This multi-faceted approach positions it within the competitive Hong Kong hospitality market, which is heavily influenced by tourism and business travel flows. Its market position is that of a niche, integrated operator, leveraging its property assets to create a blended revenue stream from both operational income and potential capital appreciation, though it operates at a smaller scale compared to international hotel chains.

Revenue Profitability And Efficiency

The company reported revenue of HKD 891.2 million for FY2024, indicating active operations. However, profitability was severely challenged, with a significant net loss of HKD -2.25 billion and negative diluted EPS of HKD -1.11. Operating cash flow was also negative at HKD -160.4 million, suggesting underlying operational inefficiencies and potential cash burn despite the revenue base.

Earnings Power And Capital Efficiency

Current earnings power is deeply negative, as evidenced by the substantial net loss. The negative operating cash flow further highlights an inability to generate cash from core business activities. Capital expenditures were minimal at HKD -6.6 million, indicating a lack of significant investment in maintaining or growing asset capacity during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 661.3 million against a substantial total debt of HKD 6.13 billion. This high debt load, significantly outweighing cash reserves, raises serious concerns about financial leverage and liquidity, potentially straining the company's ability to meet its obligations and fund future operations.

Growth Trends And Dividend Policy

The reported net loss and negative cash flow signify a period of contraction rather than growth. Reflecting this financial distress, the company's dividend policy was suspended, with a dividend per share of HKD 0.00 declared, prioritizing capital preservation for stakeholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 161.4 million, the market is valuing the company at a steep discount to its reported book value, likely pricing in the substantial losses and high financial leverage. A beta of 0.625 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its portfolio of owned hotel properties in Hong Kong, providing tangible asset backing. The outlook remains highly uncertain, contingent on a recovery in the Hong Kong hospitality and tourism sectors to improve operational cash flows and address its significant debt burden, which is the primary challenge to its stability.

Sources

Company Annual Report

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