investorscraft@gmail.com

Intrinsic ValueAllied Group Limited (0373.HK)

Previous CloseHK$2.91
Intrinsic Value
Upside potential
Previous Close
HK$2.91

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

Allied Group Limited operates as a diversified investment holding company with a core focus on property and financial services across Hong Kong, Mainland China, and international markets. Its business model is segmented into Investment and Finance, Consumer Finance, Property Development, Property Investment, Property Management, and Elderly Care Services, creating a multifaceted revenue stream. The company leverages its subsidiary status under Lee and Lee Trust to maintain a stable operational base while engaging in property development, sales, rentals, and hotel management, alongside providing mortgage loans, consumer and SME financing, and securities trading. This diversified approach positions Allied Group within the competitive Hong Kong financial and property sectors, allowing it to mitigate sector-specific risks through its varied portfolio. Its market position is characterized by a blend of traditional property investment and niche financial services, including elderly care and medical equipment distribution, which differentiates it from more specialized competitors. The company's integrated service offerings in property management, cleaning, and security further enhance its value proposition to clients, supporting a resilient, albeit complex, business structure in a dynamic economic environment.

Revenue Profitability And Efficiency

Allied Group reported revenue of HKD 6.47 billion for the period, indicating substantial operational scale. However, net income was negative HKD 776.7 million, reflecting profitability challenges, potentially due to market conditions or segment-specific pressures. Operating cash flow was strong at HKD 7.04 billion, suggesting efficient cash generation from core activities despite the net loss.

Earnings Power And Capital Efficiency

The company's earnings power was constrained, with a diluted EPS of -HKD 0.22, highlighting difficulties in translating revenue into bottom-line results. Capital expenditures were HKD 238.8 million, indicating moderate investment in maintaining or expanding assets, though the negative net income raises questions about return on invested capital during this period.

Balance Sheet And Financial Health

Allied Group maintains a robust balance sheet with cash and equivalents of HKD 15.14 billion, providing significant liquidity. Total debt stands at HKD 8.68 billion, resulting in a conservative net cash position, which supports financial stability and flexibility amid its diversified operations and current profitability headwinds.

Growth Trends And Dividend Policy

The negative net income and lack of dividend per share (HKD 0) suggest a focus on preserving capital rather than shareholder returns in the near term. Growth trends appear mixed, with strong cash flow from operations but challenges in achieving profitable growth across its segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 8.54 billion and a beta of 0.522, the market prices Allied Group with lower volatility than the broader market. The valuation reflects expectations of stability from its diversified assets, though the lack of earnings may pressure future multiples.

Strategic Advantages And Outlook

Allied Group's strategic advantages lie in its diversified portfolio across property and financial services, which provides revenue stability and cross-segment synergies. The outlook depends on improving profitability in key segments, leveraging its strong liquidity to navigate market cycles, and potentially optimizing underperforming operations.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsSubsidiary information from Lee and Lee Trust

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