investorscraft@gmail.com

Intrinsic ValueLai Fung Holdings Limited (1125.HK)

Previous CloseHK$0.99
Intrinsic Value
Upside potential
Previous Close
HK$0.99

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

Lai Fung Holdings Limited operates as a diversified real estate investment and development company with a multifaceted business model spanning property development, investment, hospitality, and entertainment operations. The company generates revenue through developing and selling residential, office, and commercial properties while maintaining a portfolio of income-generating investment properties. Its operations extend to hotel and serviced apartment management, complemented by theme park operations that provide recurring entertainment revenue streams. Operating primarily in Mainland China and Hong Kong with international exposure, Lai Fung occupies a niche position as a subsidiary of Lai Sun Development, focusing on integrated property developments that combine residential, commercial, and leisure components. The company's strategic approach involves creating mixed-use developments that leverage synergies between its property development, investment, and entertainment segments, positioning it as a mid-tier player in the competitive Asian real estate market with a distinctive cultural and entertainment orientation.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.19 billion for the period but experienced significant challenges with a net loss of HKD 267.7 million, reflecting pressure on profitability margins. Operating cash flow of HKD 394.7 million indicates some operational cash generation capability, though capital expenditures of HKD 52.1 million suggest restrained investment activity amid current market conditions.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.81 demonstrates weak earnings power in the current operating environment. The negative earnings performance indicates capital efficiency challenges, with the company struggling to generate positive returns on its substantial asset base across its diversified property and entertainment operations.

Balance Sheet And Financial Health

The balance sheet shows HKD 1.01 billion in cash against total debt of HKD 9.81 billion, indicating significant leverage and potential liquidity concerns. The high debt burden relative to cash reserves suggests financial stress, particularly in the challenging real estate market environment affecting property valuations and refinancing capabilities.

Growth Trends And Dividend Policy

Current performance reflects contraction rather than growth, with no dividend distribution indicating capital preservation priorities. The company appears focused on managing through market headwinds rather than pursuing expansion, with the suspension of dividends reflecting prudent cash management during this challenging period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 350.9 million, the market appears to be discounting the company's assets significantly relative to its reported financial position. The negative beta of -0.409 suggests the stock moves counter to market trends, possibly reflecting its distressed valuation and specialized real estate exposure.

Strategic Advantages And Outlook

The company's diversified model across property development, investment, and entertainment provides some operational diversification, though current market conditions present substantial challenges. As a subsidiary of Lai Sun Development, it may benefit from group support, but the outlook remains constrained by high leverage and property market weakness across its operating regions.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial data providers

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