investorscraft@gmail.com

Intrinsic ValueCentury City International Holdings Limited (0355.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

Century City International Holdings Limited is a Hong Kong-based conglomerate operating primarily in the consumer cyclical sector with a diversified portfolio spanning property development, hotel operations, and specialized investments. Its core revenue model is derived from property sales and leasing, hotel management fees, construction services, and returns from financial and aircraft leasing assets. The company operates in a highly competitive landscape, leveraging its established brand through Regal Hotels to maintain a presence in the hospitality industry, while its property and construction segments cater to development cycles in Hong Kong and Mainland China. Its market position is that of a mid-sized, diversified holding company with significant exposure to cyclical real estate and travel sectors, requiring adept capital allocation across its varied business lines to navigate regional economic fluctuations and property market dynamics.

Revenue Profitability And Efficiency

The company generated revenue of HKD 2.74 billion but reported a substantial net loss of HKD 1.03 billion, indicating severe profitability challenges. Operating cash flow was positive at HKD 431 million, suggesting some core operations remain cash-generative despite the bottom-line loss. Capital expenditures of HKD 80.5 million were modest relative to its asset base, reflecting constrained investment capacity.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.35 underscores significant erosion in earnings power, likely impacted by asset impairments or weak operating performance across segments. The negative net income severely hampers return on capital metrics. The company's ability to generate economic profit from its diversified asset base is currently compromised.

Balance Sheet And Financial Health

The balance sheet shows high financial leverage with total debt of HKD 19.77 billion against cash of HKD 735 million, creating a strained liquidity position. This significant debt burden, relative to its market capitalization, indicates elevated financial risk and potential refinancing challenges in the current interest rate environment.

Growth Trends And Dividend Policy

With a net loss and no dividend distribution, the company demonstrates no current shareholder returns and constrained growth prospects. The absence of a dividend policy reflects capital preservation priorities amid operational challenges and high leverage, limiting opportunities for organic expansion or strategic investments.

Valuation And Market Expectations

The market capitalization of HKD 421 million appears exceptionally low relative to its reported asset base and revenue, suggesting deeply discounted expectations. A beta of 0.074 indicates the stock is perceived as having low systematic risk, possibly due to its small size and niche holdings rather than defensive characteristics.

Strategic Advantages And Outlook

The company's primary advantage lies in its diversified asset portfolio and established hospitality brand, though this is offset by significant leverage and cyclical exposures. The outlook remains challenging given the debt burden and operating losses, requiring strategic asset sales or restructuring to improve financial stability and operational focus.

Sources

Company DescriptionFinancial Data Provided

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