investorscraft@gmail.com

Intrinsic ValueCafé de Coral Holdings Limited (0341.HK)

Previous CloseHK$4.70
Intrinsic Value
Upside potential
Previous Close
HK$4.70

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

Café de Coral Holdings Limited is a prominent Hong Kong-based restaurant group operating in the competitive consumer cyclical sector. Its core revenue model is derived from operating a diverse portfolio of quick-service and casual dining brands, including its flagship Café de Coral, Super Super Congee & Noodles, and The Spaghetti House chains. The company also generates significant income from institutional catering services for universities, hospitals, and government bodies, alongside food production and property-related activities. This multi-brand, multi-segment approach allows it to capture value across different consumer price points and dining occasions. The firm maintains a strong market position as one of Hong Kong's largest and most established F&B operators, with a network of 500 operating units providing extensive market penetration and brand recognition. Its expansion into Mainland China represents a strategic growth vector, though its home market remains the dominant contributor to its financial performance. The company's integrated operations, which include its own food processing under the Viking Boat brand, provide some vertical integration benefits and cost control.

Revenue Profitability And Efficiency

The group reported revenue of HKD 8.57 billion, demonstrating its significant scale within the Hong Kong dining sector. Net income was HKD 232.7 million, resulting in a net profit margin of approximately 2.7%, reflecting the competitive and cost-intensive nature of the restaurant industry. Strong operating cash flow of HKD 1.51 billion indicates healthy conversion of earnings into cash, supporting ongoing operations and investments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.40, providing a clear measure of shareholder earnings. The company generated substantial operating cash flow well in excess of its capital expenditures of HKD 305 million, indicating robust internal funding capacity for maintenance and growth initiatives without excessive external financing requirements.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.05 billion against total debt of HKD 2.13 billion. This leverage position is manageable given the company's stable cash flow generation and established market position. The liquidity position appears adequate to meet short-term obligations and fund operational needs.

Growth Trends And Dividend Policy

The company maintained a dividend per share of HKD 0.40, representing a full payout of its earnings and indicating a shareholder-friendly distribution policy. This consistent dividend, coupled with its extensive store network, suggests a focus on stable returns rather than aggressive expansion in the current operating environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.0 billion, the stock trades at a P/E ratio of around 10x based on current earnings. The beta of 0.424 suggests lower volatility than the broader market, which may reflect its established business model and defensive characteristics within the consumer cyclical sector.

Strategic Advantages And Outlook

The company's main advantages include its strong portfolio of recognized brands, extensive distribution network, and vertical integration in food processing. Its outlook depends on consumer spending patterns in Hong Kong and mainland China, operational efficiency in a high-cost environment, and successful navigation of competitive pressures in the restaurant industry.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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