investorscraft@gmail.com

Intrinsic ValueEmperor Entertainment Hotel Limited (0296.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Emperor Entertainment Hotel Limited operates as a niche integrated resort and gaming provider in Macau and Hong Kong, focusing on the mid-market segment. Its core revenue model is derived from a blend of gaming operations, hotel accommodations, and complementary F&B services. The company's primary assets include the Grand Emperor Hotel on the Macau Peninsula and the Inn Hotel Macau on Taipa Island, which offer a combined 598 guest rooms alongside slot machines, gaming tables, and VIP facilities. Operating in the highly competitive and regulated Macau gaming market, the company's strategy is not to compete directly with the large-scale concessionaires but to carve out a sustainable position by catering to a specific clientele seeking a more intimate experience. Its market positioning is further supported by its Hong Kong-based Emperor Hotel and serviced apartments, which provide a diversified, albeit smaller, revenue stream outside the primary gaming jurisdiction.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 837.0 million. However, it recorded a significant net loss of HKD 188.9 million, resulting in a diluted EPS of -HKD 0.16. This indicates substantial profitability challenges, likely driven by high fixed operational costs and potentially subdued gaming activity impacting its core revenue streams during the fiscal year.

Earnings Power And Capital Efficiency

The firm generated HKD 189.7 million in operating cash flow, demonstrating an ability to convert a portion of its operations into cash despite the reported net loss. Capital expenditures of HKD -28.6 million were modest, suggesting a focus on maintaining existing assets rather than significant expansion, which is a prudent approach given the current financial performance.

Balance Sheet And Financial Health

The balance sheet appears liquid with a strong cash position of HKD 525.9 million against a relatively low total debt of HKD 27.4 million. This results in a robust net cash position, providing a significant buffer to navigate periods of operational losses and underscoring a conservative financial structure with low leverage risk.

Growth Trends And Dividend Policy

The company maintained a dividend per share of HKD 0.02, indicating a commitment to shareholder returns even amidst a loss-making period. This payout is likely supported by its strong cash reserves. Growth trends are challenged by the net loss, highlighting a need for a operational recovery to return to a sustainable growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately HKD 320.9 million, the market is valuing the company at a significant discount to its cash holdings, reflecting deep skepticism about near-term earnings recovery. A beta of 0.268 suggests the stock is considered less volatile than the broader market, potentially viewed as a defensive play within the cyclical gaming sector.

Strategic Advantages And Outlook

The company's key strategic advantages include its prime Macau locations, a debt-light balance sheet, and a focused mid-market offering. The outlook remains contingent on a broader recovery in Macau's tourism and gaming sectors. Its strong liquidity provides time to execute its strategy, but achieving sustained profitability is critical for long-term viability.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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