investorscraft@gmail.com

Intrinsic ValueSJM Holdings Limited (0880.HK)

Previous CloseHK$2.40
Intrinsic Value
Upside potential
Previous Close
HK$2.40

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

SJM Holdings Limited operates as a premier casino and integrated resort operator primarily in Macau, with additional international presence. The company generates revenue through two core segments: Gaming Operations, which encompasses VIP gaming, mass market table games, and slot machines, and Hotel, Catering, Retail, and Leasing Operations, which manages hospitality and commercial services. As a subsidiary of Sociedade de Turismo e Diversões de Macau, S.A., it holds a significant historical position within Macau's gaming industry, one of the world's largest gambling hubs. The company's market position is entrenched through its ownership and development of flagship properties, though it faces intense competition from other major concessionaires in the region. Its business model is heavily dependent on tourism flows, particularly from mainland China, and regulatory changes in the Macau Special Administrative Region, making it a cyclical play on premium leisure and entertainment consumption.

Revenue Profitability And Efficiency

For the fiscal year, SJM reported revenue of HKD 17.24 billion, reflecting a recovery in Macau's gaming and tourism sector. The company achieved a net income of HKD 3.2 million, indicating a return to profitability after challenging periods, though margins remain thin. Operating cash flow was robust at HKD 4.06 billion, significantly exceeding capital expenditures and demonstrating improved operational efficiency post-pandemic.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by its positive net income and substantial operating cash flow generation. Diluted EPS was minimal at HKD 0.0004. Capital expenditures of HKD 1.75 billion indicate ongoing investments in property and facility upgrades, which are critical for maintaining competitiveness in the high-stakes Macau market, though this impacts near-term capital efficiency metrics.

Balance Sheet And Financial Health

SJM maintains a cash position of HKD 1.99 billion, providing some liquidity. However, the balance sheet carries a significant debt burden of HKD 27.46 billion, resulting in a highly leveraged financial structure. This elevated debt level is a key consideration for financial health, necessitating strong and consistent cash flow generation to service obligations, especially in a cyclical industry.

Growth Trends And Dividend Policy

Recent trends show a rebound from the severe impacts of the pandemic, with revenue recovery being the primary growth driver. The company did not pay a dividend for the period, which is consistent with a strategy of preserving capital to strengthen the balance sheet and fund necessary investments in its properties amidst a high-interest rate environment and substantial debt load.

Valuation And Market Expectations

With a market capitalization of approximately HKD 20.45 billion, the market appears to be pricing in a continued recovery trajectory but also accounting for the company's significant leverage and competitive pressures. The beta of 0.803 suggests the stock is perceived as slightly less volatile than the broader market, possibly reflecting its established position and the regulated nature of its industry.

Strategic Advantages And Outlook

SJM's strategic advantages include its entrenched market position in Macau, valuable property portfolio, and backing by its major shareholder. The outlook is cautiously optimistic, hinging on the sustained recovery of tourist arrivals and gaming spend in Macau. Key challenges include managing its high debt load, intense competition, and navigating the evolving regulatory landscape in its core operating region.

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