investorscraft@gmail.com

Intrinsic ValueStar Group Company Limited (1560.HK)

Previous CloseHK$0.13
Intrinsic Value
Upside potential
Previous Close
HK$0.13

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

Star Group Company Limited is a Hong Kong-based real estate developer and investor with a diversified operational model focused on property development and investment across Hong Kong and Korea. Its core revenue is generated through property sales, complemented by a suite of ancillary services including property management, security, and financing for buyers, which provides recurring income streams. The company further diversifies its operations through construction and fitting-out works, the niche leasing of wine cellars and trading of fine wine, and media production services for marketing and events. Operating in the highly competitive and cyclical real estate sector, the company's market position is that of a smaller, diversified player leveraging its subsidiary structure to navigate regional property markets. Its strategy involves a blend of traditional development and more specialized, higher-margin services to differentiate itself from larger, pure-play developers.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.13 billion for the period, indicating active project delivery and service provision. However, profitability was severely challenged, with a net loss of HKD 605 million and a diluted EPS of -HKD 0.94. This significant loss, despite substantial revenue, points to high costs, potential asset impairments, or challenging market conditions impacting margins and overall operational efficiency.

Earnings Power And Capital Efficiency

The firm's earnings power is currently negative, as evidenced by the substantial net loss. A positive signal is the strong operating cash flow of HKD 850 million, which significantly exceeds the net loss and suggests robust cash collection from operations, potentially from property sales. The absence of reported capital expenditures indicates a period focused on monetizing existing assets rather than new investments.

Balance Sheet And Financial Health

The balance sheet shows a leveraged position with total debt of HKD 1.42 billion substantially outweighing a cash position of HKD 28.9 million. This high debt load relative to liquid assets raises concerns about financial flexibility and leverage risk, which is a critical consideration in the capital-intensive real estate industry, especially amidst reported losses.

Growth Trends And Dividend Policy

Current performance reflects a contraction, with a significant net loss following the prior year's revenue. The company's dividend policy appears conservative, with no dividend paid for the period, a prudent measure to preserve cash in light of the reported loss and the company's leveraged financial position.

Valuation And Market Expectations

With a market capitalization of approximately HKD 78.9 million, the market is valuing the company at a significant discount to its reported revenue, reflecting deep skepticism about its future earnings potential and the value of its assets. The very low beta of 0.081 suggests the stock is perceived as having low correlation to broader market movements.

Strategic Advantages And Outlook

The company's main advantage is its operational diversification beyond core development into management and niche services, which can provide stability. The outlook is clouded by its current loss and high leverage; success is contingent on improving profitability, managing debt, and navigating the volatile real estate cycles in its core markets effectively.

Sources

Company Annual Report

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