investorscraft@gmail.com

Intrinsic ValueGenting Hong Kong Limited (0678.HK)

Previous CloseHK$0.42
Intrinsic Value
Upside potential
Previous Close
HK$0.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Genting Hong Kong Limited is a prominent leisure company operating in the cruise and integrated resort sectors across the Asia-Pacific region and globally. Its core revenue model is derived from passenger cruise operations under its Star Cruises, Dream Cruises, and Crystal Cruises brands, complemented by its ownership of MV Werften and Lloyd Werft shipyards which provide shipbuilding and maintenance services. The company also generates income from its integrated resort, Resorts World Manila, which includes hotel operations, gaming, entertainment, and property management services. Operating in the highly competitive and capital-intensive consumer cyclical sector, Genting Hong Kong has established a significant market position as a key regional player, leveraging its diversified portfolio to capture demand from both the mass market and premium cruise segments. Its strategic ownership of shipyards provides vertical integration benefits, though it also exposes the company to cyclical shipbuilding risks and substantial fixed asset investments.

Revenue Profitability And Efficiency

The company reported revenue of HKD 366.8 million for FY2020, a period severely impacted by global cruise suspensions. It recorded a substantial net loss of HKD -1.72 billion, reflecting the operational challenges and fixed cost burden during industry-wide shutdowns. Operating cash flow was deeply negative at HKD -629 million, underscoring the severe liquidity strain from halted operations.

Earnings Power And Capital Efficiency

Diluted EPS was -HKD 0.20, highlighting significant erosion of shareholder value during the fiscal year. The company's capital expenditures of HKD -559 million indicate ongoing investments, likely in its shipyard and fleet, despite the operational standstill. This combination of high fixed costs and zero revenue from core operations resulted in extreme capital inefficiency.

Balance Sheet And Financial Health

The balance sheet shows a strained liquidity position with cash and equivalents of HKD 243 million against total debt of HKD 3.42 billion. This high leverage ratio, combined with negative cash flows, indicates severe financial stress and potential solvency challenges requiring urgent restructuring or external financing.

Growth Trends And Dividend Policy

Pre-pandemic growth initiatives, including fleet expansion and shipyard development, were abruptly halted by global travel restrictions. Despite the severe losses, the company maintained a dividend of HKD 0.06 per share, though this payout appears unsustainable given the current financial trajectory and operational constraints.

Valuation And Market Expectations

With a market capitalization of HKD 3.52 billion, the market appears to be pricing in a potential recovery scenario, though this valuation remains highly speculative. The beta of 0.94 suggests the stock is slightly less volatile than the market, possibly reflecting its illiquidity or perceived recovery potential despite extreme fundamental challenges.

Strategic Advantages And Outlook

The company's key strategic advantages include its strong brand portfolio in the Asian cruise market and vertical integration through shipyard ownership. However, the outlook remains highly uncertain due to immense debt burdens, industry-wide challenges, and the unpredictable timeline for cruise industry recovery, requiring significant operational and financial restructuring.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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