investorscraft@gmail.com

Intrinsic ValueTao Heung Holdings Limited (0573.HK)

Previous CloseHK$0.32
Intrinsic Value
Upside potential
Previous Close
HK$0.32

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company DescriptionProvided Financial Data

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