investorscraft@gmail.com

Intrinsic ValueSuccess Dragon International Holdings Limited (1182.HK)

Previous CloseHK$0.85
Intrinsic Value
Upside potential
Previous Close
HK$0.85

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

Success Dragon International Holdings Limited operates as a niche investment holding company with a diversified portfolio across specialized service sectors. Its core revenue is generated through outsourced business process management services specifically for electronic gaming machines, primarily serving the casino markets in Macau and Hong Kong. This positions the company within the gaming equipment and services supply chain, leveraging the established gaming infrastructure of its operating regions. The company further diversifies its operations into two distinct areas: precious metals and financial services. Its gold segment involves the processing of gold-laden carbon and the subsequent sale of gold and other precious metals, representing a commoditized but high-value stream. Additionally, it engages in money lending activities, providing a financial services component to its business model. This multi-pronged approach allows Success Dragon to mitigate sector-specific risks but also results in a lack of a dominant, focused market position, operating as a smaller player across several specialized industries.

Revenue Profitability And Efficiency

The company reported revenue of HKD 125.2 million for the period. It demonstrated profitability with a net income of HKD 8.5 million, translating to a net profit margin of approximately 6.8%. Operating cash flow was strong at HKD 24.4 million, significantly exceeding net income, indicating healthy cash conversion from its core business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0244, reflecting the company's earnings power on a per-share basis. Capital expenditures of HKD -26.4 million suggest a significant investment or acquisition of fixed assets, which may impact near-term free cash flow but could be aimed at future growth or operational efficiency.

Balance Sheet And Financial Health

The balance sheet appears robust with a substantial cash and equivalents position of HKD 72.97 million, vastly overshadowing its minimal total debt of HKD 2.59 million. This results in a net cash position, indicating very strong liquidity and low financial leverage, providing significant financial flexibility.

Growth Trends And Dividend Policy

The company has not instituted a dividend policy, as evidenced by a dividend per share of zero, opting to retain all earnings. This suggests a strategy focused on reinvesting profits back into the business to fund its diversified operations and potential growth initiatives rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 150.3 million, the stock trades at a price-to-earnings ratio of roughly 17.7 based on the reported EPS. A beta of 0.133 indicates the stock has historically exhibited very low volatility compared to the broader market, suggesting it is perceived as a lower-risk investment.

Strategic Advantages And Outlook

The company's key advantage is its strong, unleveraged balance sheet, providing a buffer against economic downturns and capital for opportunities. Its outlook is tied to the performance of its core markets, particularly the Macau gaming sector, and its ability to effectively manage its diverse and unrelated business segments for sustained profitability.

Sources

Company DescriptionProvided Financial Data

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