investorscraft@gmail.com

Intrinsic ValueInternational Entertainment Corporation (1009.HK)

Previous CloseHK$1.09
Intrinsic Value
Upside potential
Previous Close
HK$1.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

International Entertainment Corporation operates as a niche investment holding company with a diversified portfolio centered on leisure and hospitality assets. Its core revenue model is derived from three distinct segments: hotel operations in Metro Manila, leasing of properties equipped with entertainment equipment primarily in the Philippines and the UK, and the organization of live poker events. The company occupies a specialized position within the broader real estate services sector, focusing on experiential and gaming-related property usage rather than traditional commercial or residential leasing. This strategy targets a specific consumer base seeking integrated entertainment and accommodation experiences. Its market position is that of a small, geographically diversified operator within the competitive Asian and European leisure markets, leveraging its subsidiary structure to manage a unique blend of hospitality and gaming-adjacent services.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of HKD 229.8 million. However, operational performance was challenged, resulting in a significant net loss of HKD 132.0 million and negative diluted EPS of HKD 0.0964. Cash flow from operations was also negative at HKD 30.5 million, indicating inefficiencies in converting revenue into cash and potential underlying profitability issues within its business segments.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by its substantial net loss. Capital expenditure was a significant outflow of HKD 83.7 million, which, combined with negative operating cash flow, suggests aggressive investment or upkeep spending that is not yet yielding positive returns on capital, highlighting challenges in capital allocation and asset productivity.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 417.5 million against a considerably larger total debt burden of HKD 1.11 billion. This high leverage ratio raises concerns about financial health and solvency, indicating a strained capital structure that may require strategic refinancing or asset sales to improve stability and meet long-term obligations.

Growth Trends And Dividend Policy

Recent financial trends reflect a period of contraction and loss, with no dividend distributions indicated. The absence of a dividend policy aligns with the company's current unprofitable state and negative cash flows, prioritizing the preservation of liquidity over shareholder returns as it navigates its operational challenges and strategic direction.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.73 billion, the market is valuing the company at a significant multiple to its modest revenue, potentially pricing in future recovery or asset value. The beta of 0.708 suggests the stock is perceived as less volatile than the broader market, indicating investor expectations of a stable, albeit currently distressed, underlying asset base.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified, niche exposure to the leisure and gaming property sector across different geographies. The outlook remains cautious due to its high debt load and ongoing losses; success is contingent on improving operational efficiency within its hotels and leasing segments to achieve profitability and strengthen its financial position for sustainable growth.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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