investorscraft@gmail.com

Intrinsic ValueLET Group Holdings Limited (1383.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

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

LET Group Holdings Limited operates as a diversified real estate and entertainment investment holding company with a complex portfolio spanning multiple international markets. The company's core revenue model integrates property development, investment, and management alongside integrated resort operations featuring hotel and gaming components. Its operations extend across China, Russia, Macau, Hong Kong, Japan, Cambodia, Vietnam, the Philippines, and Turkey, creating a geographically dispersed but operationally challenging footprint. The company's strategic focus includes developing and operating large-scale integrated resorts, particularly in the Philippines' Entertainment City and Russia's IEZ Primorye, while maintaining property development activities in China and Japan. This dual approach positions LET Group at the intersection of premium real estate development and luxury entertainment services, though its market position remains challenged by high capital requirements and regulatory complexities across multiple jurisdictions. The company's recent rebranding from Suncity Group reflects ongoing strategic repositioning within the competitive Asian entertainment and property sectors.

Revenue Profitability And Efficiency

The company generated HKD 414.5 million in revenue for the period, achieving a net income of HKD 54.7 million. However, operational efficiency appears constrained as evidenced by negative operating cash flow of HKD 109.7 million. The diluted EPS of -HKD 0.0339 indicates ongoing profitability challenges despite the reported net income figure, suggesting potential one-time gains or accounting adjustments affecting bottom-line results.

Earnings Power And Capital Efficiency

LET Group demonstrates limited earnings power with modest net income relative to its operational scale. Capital efficiency remains a significant concern, as substantial capital expenditures of HKD 618 million vastly exceeded operating cash flow generation. This negative cash flow from operations combined with heavy investment outlays indicates aggressive capital deployment despite uncertain returns, creating pressure on sustainable earnings capacity.

Balance Sheet And Financial Health

The company maintains HKD 905 million in cash against total debt of HKD 2.52 billion, indicating a leveraged financial position. The debt-to-equity structure suggests moderate liquidity risk, though the negative operating cash flow raises concerns about debt service capability. The balance sheet reflects the capital-intensive nature of its real estate and resort development activities across multiple jurisdictions.

Growth Trends And Dividend Policy

Growth trends appear mixed with the company pursuing international expansion through capital-intensive projects. The absence of dividend payments (HKD 0 per share) reflects a retention strategy focused on funding development projects rather than returning capital to shareholders. This approach aligns with the company's transition phase following its rebranding and strategic repositioning in competitive markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 298 million, the company trades at a significant discount to its asset base, reflecting market skepticism about execution capabilities and future profitability. The beta of 1.44 indicates higher volatility than the market, consistent with companies undergoing strategic transitions in capital-intensive sectors with regulatory complexities.

Strategic Advantages And Outlook

The company's primary advantages include geographic diversification and experience in integrated resort development. However, the outlook remains challenging due to negative cash flows, high leverage, and execution risks across multiple international markets. Success depends on successful project monetization and improved operational efficiency in its core entertainment and property segments.

Sources

Company Annual ReportHong Kong Stock Exchange FilingsBloomberg Financial Data

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