investorscraft@gmail.com

Intrinsic ValueHainan Meilan International Airport Company Limited (0357.HK)

Previous CloseHK$10.37
Intrinsic Value
Upside potential
Previous Close
HK$10.37

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

Hainan Meilan International Airport operates as a critical aviation gateway on Hainan Island, China, generating revenue through a dual-stream model of aeronautical and non-aeronautical activities. Its core aeronautical business provides essential infrastructure and services for airlines and passengers, including terminal facilities, ground handling, and passenger processing. The non-aeronautical segment diversifies income through high-margin commercial leasing of retail spaces, advertising rights, parking, and cargo handling, capitalizing on passenger traffic. Strategically positioned as the primary airport serving Haikou, the capital of Hainan Province, the company is integral to the island's tourism-driven economy and its development as a free trade port. This unique geographic positioning provides a captive market, though it also creates dependency on regional economic health and travel policies. Its market position is that of a monopolistic service provider for its catchment area, though it faces long-term competitive pressures from other regional transport infrastructure developments.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.17 billion for the period. However, operational performance was challenged, resulting in a net loss of HKD 381 million and negative diluted EPS. This indicates significant pressure on profitability, likely from high fixed costs and potentially subdued travel demand impacting both aeronautical and high-margin non-aeronautical segments.

Earnings Power And Capital Efficiency

Despite the net loss, the company demonstrated solid underlying cash generation with an operating cash flow of HKD 730 million. This positive cash flow, which significantly exceeded capital expenditures of HKD 426 million, suggests the core airport operations remain cash-generative, though earnings are being heavily impacted by non-cash charges or high financing costs.

Balance Sheet And Financial Health

The balance sheet shows a leveraged position with total debt of HKD 3.74 billion against cash and equivalents of HKD 541 million. This high debt load, relative to its market capitalization, presents a notable financial risk and likely contributes to the reported net loss through substantial interest expenses.

Growth Trends And Dividend Policy

Recent performance reflects a challenging growth environment, culminating in a net loss for the period. In line with this financial result and likely to preserve cash, the company's dividend policy was conservative, with a dividend per share of HKD 0.00 declared, prioritizing financial stability and debt obligations over shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.92 billion, the market is valuing the company at a significant discount to its reported revenue, reflecting investor concerns over its profitability and leveraged balance sheet. The beta of 0.633 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage is its monopolistic position as the primary airport for Haikou and northern Hainan, a key tourist destination. Its outlook is tied to the recovery of travel demand in China and the successful development of Hainan as a free trade port, which could drive long-term passenger and cargo growth and improve financial metrics.

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