investorscraft@gmail.com

Intrinsic ValueRed Star Macalline Group Corporation Ltd. (1528.HK)

Previous CloseHK$1.31
Intrinsic Value
Upside potential
Previous Close
HK$1.31

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

Red Star Macalline Group Corporation Ltd. is a dominant operator of home improvement and furnishing shopping malls in Mainland China, functioning as a specialized real estate services provider within the consumer discretionary sector. Its core revenue model is primarily driven by leasing floor areas to tenants within its vast portfolio of owned, leased, and managed shopping malls, creating a large-scale physical platform for home decor retailers and brands. The company augments this core leasing income with complementary revenue streams from construction and design services, direct merchandise sales, and a suite of value-added services including logistics, financing, and enterprise consultancy. Operating in a highly competitive market, Red Star Macalline leverages its extensive national footprint, brand recognition, and integrated service offerings to maintain a leading market position. Its strategy focuses on creating comprehensive home living ecosystems that serve both business tenants and end consumers, positioning it as a pivotal channel in China's home furnishing industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 7.82 billion for the period, indicating its significant scale of operations. However, this was overshadowed by a substantial net loss of HKD -2.98 billion, reflecting severe profitability challenges. Operating cash flow remained positive at HKD 216 million, suggesting some core operational cash generation despite the reported bottom-line loss, which may be influenced by significant non-cash impairments or write-downs.

Earnings Power And Capital Efficiency

The diluted earnings per share of HKD -0.80 underscores the significant erosion in shareholder earnings for the period. The modest level of capital expenditures at HKD -69 million, relative to its asset base, suggests a potential pullback in new investments, possibly as a strategic response to current market conditions and the focus on preserving liquidity amid operational headwinds.

Balance Sheet And Financial Health

The balance sheet presents a challenging financial position, characterized by high total debt of HKD 39.71 billion against cash and equivalents of HKD 3.15 billion. This significant debt burden raises substantial concerns regarding leverage and financial flexibility. The company's ability to service this debt and navigate a period of operational losses will be a critical focus for its financial health.

Growth Trends And Dividend Policy

Current trends indicate a period of financial contraction rather than growth, with the company reporting a net loss. Reflecting this challenging financial performance and likely a need to conserve cash, the company did not distribute a dividend for the period, maintaining a dividend per share of HKD 0.00.

Valuation And Market Expectations

With a market capitalization of approximately HKD 13.11 billion, the market valuation appears to factor in the company's extensive physical assets and market position, but also heavily discounts the current period's significant losses and substantial debt load. A beta of 0.897 suggests the stock's volatility is slightly lower than the broader market average.

Strategic Advantages And Outlook

The company's key strategic advantages lie in its extensive national mall network and established brand, providing a formidable platform in the home furnishing sector. The outlook is contingent on its ability to stabilize operations, improve occupancy and rental income, and effectively manage its considerable debt structure to return to a sustainable and profitable growth trajectory.

Sources

Company DescriptionProvided Financial Metrics

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