investorscraft@gmail.com

Intrinsic ValueDPC Dash Ltd (1405.HK)

Previous CloseHK$66.45
Intrinsic Value
Upside potential
Previous Close
HK$66.45

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

DPC Dash Ltd operates as the exclusive master franchisee for Domino's Pizza in China, operating a rapidly expanding network of fast-food restaurants across the People's Republic. The company generates revenue through pizza, chicken products, and beverage sales, leveraging the globally recognized Domino's brand while adapting to local Chinese consumer preferences. Its core business model combines company-owned store operations with a vertically integrated supply chain that includes dough production and warehousing services, ensuring quality control and operational efficiency across its expanding network. Operating in China's highly competitive quick-service restaurant sector, DPC Dash has established a distinctive market position by focusing on delivery-centric pizza services, differentiating itself from both Western competitors and local Chinese food providers. The company's strategic expansion targets major metropolitan areas while maintaining the operational standards and brand identity that have made Domino's a global leader in pizza delivery, positioning itself as a specialized player in China's growing food delivery market.

Revenue Profitability And Efficiency

The company generated HKD 4.31 billion in revenue for the period, achieving a net income of HKD 55.2 million, indicating modest profitability margins in the competitive Chinese restaurant market. Operating cash flow of HKD 818.4 million demonstrates strong operational efficiency, significantly exceeding net income and supporting ongoing expansion efforts while maintaining financial stability.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.42, the company demonstrates emerging earnings power despite operating in a capital-intensive expansion phase. The substantial operating cash flow generation relative to net income suggests efficient working capital management and the ability to fund growth through operational activities rather than excessive external financing.

Balance Sheet And Financial Health

The balance sheet shows HKD 1.07 billion in cash against HKD 1.57 billion in total debt, indicating adequate liquidity but moderate leverage. The company maintains a solid cash position to support its expansion strategy while managing debt levels appropriate for its growth stage in the capital-intensive restaurant industry.

Growth Trends And Dividend Policy

The company is in an aggressive growth phase, as evidenced by capital expenditures of HKD 373 million focused on store expansion. No dividend payments reflect a retention policy that prioritizes reinvestment into market expansion and store development rather than returning capital to shareholders at this growth stage.

Valuation And Market Expectations

With a market capitalization of HKD 11.33 billion, the company trades at approximately 2.6 times revenue, reflecting market expectations for continued rapid expansion and market share gains in China's growing food delivery sector. The negative beta of -0.034 suggests low correlation with broader market movements.

Strategic Advantages And Outlook

The company's exclusive Domino's franchise rights in China provide a significant competitive advantage through brand recognition and proven operational systems. The outlook remains focused on capitalizing on China's growing food delivery market through strategic store expansion while maintaining operational efficiency and brand consistency across its network.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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