Data is not available at this time.
Tao Heung 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 mid-market Chinese cuisine restaurants and bakeries under multiple brands, including Tao Heung, Pier 88, and Tai Cheong Bakery, across Hong Kong and Mainland China. The company employs a vertically integrated strategy, controlling aspects from poultry farming and food production to retail bakery sales, which supports cost management and supply chain resilience. This multi-brand approach allows it to cater to various dining occasions and consumer segments, from casual dim sum to banquet-style dining. Its market position is that of an established, mass-market player with significant scale and brand recognition in its home market, though it faces intense competition from both local independents and international chains. The company also engages in ancillary property investment activities, providing an additional, albeit smaller, revenue stream.
The company generated revenue of HKD 2.43 billion for the period. However, it reported a net loss of HKD 52.8 million, indicating significant profitability pressures. Operating cash flow remained robust at HKD 240.8 million, demonstrating the core business's ability to generate cash from operations despite the challenging bottom-line result.
The diluted earnings per share was negative HKD 0.0521, reflecting the net loss for the period. Capital expenditures of HKD 74.5 million were directed towards maintaining and updating its restaurant and bakery network. The positive operating cash flow significantly exceeded these investments, indicating efficient conversion of revenue into cash.
The company maintains a solid liquidity position with cash and equivalents of HKD 213.3 million. Total debt stands at HKD 404.1 million. The balance between cash reserves and debt obligations suggests a manageable, though notable, leverage position that requires careful monitoring given the current period of net losses.
Despite the reported net loss, the company maintained a dividend per share of HKD 0.06, signaling a commitment to shareholder returns. This payout, against a negative EPS, indicates the distribution was funded from retained earnings or strong operating cash flow rather than current period profitability.
With a market capitalization of approximately HKD 344.9 million, the market is valuing the company at a significant discount to its annual revenue. A beta of 0.092 suggests the stock is perceived as being far less volatile than the broader market, potentially viewed as a defensive play within the consumer cyclical sector.
The company's key advantages include its strong brand portfolio, vertical integration, and established market presence. The outlook is challenged by the recent net loss, but its strong operating cash generation provides a foundation for navigating a competitive landscape and potentially returning to profitability.
Company DescriptionProvided Financial Data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |