investorscraft@gmail.com

Intrinsic ValuePaliburg Holdings Limited (0617.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

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

Paliburg Holdings Limited is a Hong Kong-based conglomerate operating primarily in the consumer cyclical sector with a diversified portfolio spanning property development, hotel operations, and specialized asset management. Its core revenue model is derived from property sales and leasing, hotel ownership and management services, and construction-related activities, creating a multifaceted income stream. The company holds a niche position within the competitive Asian property and hospitality markets, leveraging its subsidiary relationship with Century City International to maintain operational scale. Its strategic involvement in aircraft leasing and financial assets adds further diversification, though this exposes the firm to cyclical economic pressures and capital-intensive industries. This complex structure positions Paliburg as an integrated player in mid-market hospitality and property services, albeit with a challenging operational footprint across Hong Kong and Mainland China that requires careful capital allocation and market navigation.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.73 billion but sustained a significant net loss of HKD -1.64 billion, reflecting substantial challenges in profitability. Despite negative earnings, it generated positive operating cash flow of HKD 362.6 million, indicating some operational cash generation capability amid difficult market conditions.

Earnings Power And Capital Efficiency

Paliburg's earnings power is severely constrained, with diluted EPS of -HKD 1.55 demonstrating weak bottom-line performance. The company's capital efficiency is pressured by its diversified yet capital-intensive operations, particularly in property development and aircraft leasing, which require substantial investment without corresponding returns in the current period.

Balance Sheet And Financial Health

The balance sheet shows significant financial leverage with total debt of HKD 19.75 billion against cash and equivalents of HKD 629.8 million, creating a substantial debt burden. This high leverage ratio, combined with recent losses, indicates strained financial health and potential liquidity concerns despite the company's asset base.

Growth Trends And Dividend Policy

Current performance shows negative growth trends with substantial losses outweighing revenue generation. The company maintains a conservative dividend policy with no dividend distribution, preserving cash for operational needs and debt servicing amid challenging market conditions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 379 million, the market appears to be discounting the company's asset value significantly, reflecting concerns about its high debt load and recent losses. The negative beta of -0.091 suggests low correlation with broader market movements.

Strategic Advantages And Outlook

Paliburg's strategic advantages lie in its diversified business model and established presence in Hong Kong's property and hospitality sectors. However, the outlook remains challenging due to high leverage, cyclical exposure, and the need for operational turnaround across multiple business segments.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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