investorscraft@gmail.com

Intrinsic ValueXiabuxiabu Catering Management (China) Holdings Co., Ltd. (0520.HK)

Previous CloseHK$0.77
Intrinsic Value
Upside potential
Previous Close
HK$0.77

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

Xiabuxiabu is a prominent operator in China's competitive hotpot restaurant sector, specializing in the popular dining format where customers cook ingredients in a communal broth. The company generates revenue primarily through its owned and operated restaurant network, with its flagship Xiabuxiabu brand and the Coucou brand targeting different consumer segments. Its business model integrates direct restaurant management with ancillary sales of condiments and other goods, creating a vertically integrated approach to the hotpot experience. Operating in a highly fragmented and competitive market, the company has established a significant national footprint across numerous provinces and major municipalities. Its market position is that of a well-known, mid-market chain, though it faces intense competition from both large-scale competitors and local independents, requiring constant innovation in menu offerings and service to maintain its customer base.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 4.75 billion. However, profitability was challenged, with a reported net loss of HKD 400.7 million. Despite the bottom-line loss, the company demonstrated operational cash generation of HKD 715.4 million, indicating that its core restaurant operations remain a source of liquidity.

Earnings Power And Capital Efficiency

The diluted earnings per share of -HKD 0.38 reflects the net loss for the period, indicating pressure on earnings power. The significant positive operating cash flow relative to the net loss suggests non-cash charges impacted profitability. Capital expenditure data was reported as zero, which may indicate a period of paused expansion or a re-evaluation of investment strategy.

Balance Sheet And Financial Health

The company held HKD 362.7 million in cash and equivalents against total debt of HKD 1.29 billion, indicating a leveraged position. The liquidity provided from strong operating cash flow is a key factor in managing its financial obligations and supporting ongoing operations amidst a loss-making period.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend per share of HKD 0.06, signaling a commitment to returning capital to shareholders. The balance between managing a period of operational challenge and upholding a dividend policy will be a critical focus for its growth trajectory and capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 942 million, the market is valuing the company at a significant discount to its annual revenue, reflecting the current challenges in profitability. The low beta of 0.357 suggests the stock has been less volatile than the broader market.

Strategic Advantages And Outlook

The company's primary strategic advantages include its strong brand recognition and extensive physical footprint across China. The outlook hinges on its ability to navigate a competitive market, return to profitability, and effectively manage its debt load while potentially resuming a more normalized growth and investment cadence.

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