Data is not available at this time.
Legend Strategy International Holdings Group Company Limited operates as a specialized accommodation provider and consultancy within China's competitive travel lodging sector. Its core revenue model is built on leasing and operating accommodation projects, supplemented by facilities management services and consultancy fees. The company occupies a niche position, focusing on a managed portfolio rather than asset ownership, which differentiates it from major hotel chains. This strategy allows for capital-light expansion but creates dependency on lease agreements and operational execution. Operating in the highly fragmented and cyclical consumer discretionary market, the company targets specific regional demand. Its market position is that of a small, specialized operator, facing intense competition from both large international brands and local independents, requiring a focus on operational efficiency and niche service delivery to maintain relevance.
The company generated HKD 40.7 million in revenue for the period. However, it reported a significant net loss of HKD 21.1 million, indicating substantial profitability challenges. Operating cash flow was positive at HKD 24.3 million, which suggests core operations can generate cash despite the bottom-line loss. Capital expenditures were minimal at HKD -0.3 million, reflecting a low capital intensity model.
The diluted EPS of -HKD 0.0446 confirms the company's current lack of earnings power. The positive operating cash flow, significantly higher than the net loss, points to non-cash charges impacting profitability. The minimal capital expenditures indicate the business does not require heavy reinvestment, but the persistent net loss raises concerns about the fundamental return on capital employed.
The balance sheet shows a cash position of HKD 13.9 million against a substantial total debt of HKD 165.0 million, indicating a highly leveraged financial structure. This significant debt burden, relative to its market capitalization and cash flow, presents a clear risk to the company's financial health and stability, potentially constraining its operational flexibility.
With a net loss reported, the company has not instituted a dividend policy, as confirmed by a dividend per share of zero. The growth trajectory appears challenged by profitability issues. The company's strategy seems focused on managing its existing leased portfolio of five projects rather than aggressive expansion, given its financial constraints.
The market capitalization of approximately HKD 154.1 million values the company at a premium to its revenue, which is unusual for an unprofitable firm. The negative beta of -0.372 suggests the stock's returns have historically moved inversely to the broader market, indicating it is perceived as a speculative or non-cyclical asset by investors, reflecting low growth expectations.
The company's capital-light operating model is a strategic advantage, avoiding the heavy fixed costs of property ownership. However, its outlook is clouded by high leverage and an inability to achieve profitability. Its future is contingent on improving operational efficiency within its existing projects to stem losses and manage its substantial debt obligations effectively in a competitive market.
Company DescriptionFinancial Data Provided
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |