investorscraft@gmail.com

Intrinsic ValueOkura Holdings Limited (1655.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

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

Okura Holdings Limited operates as a specialized gaming company focused exclusively on Japan's unique pachinko and pachislot hall market. The company generates revenue through operating 12 gaming halls under the Big Apple and K's Plaza brands across key Japanese regions including Kyushu, Kanto, Kansai, and Chugoku. This niche business model capitalizes on Japan's legal gambling exception for pachinko, which combines elements of pinball and slot machines within highly regulated entertainment facilities. The company maintains a regional-focused market position rather than national dominance, leveraging localized market knowledge and operational expertise. Additionally, Okura diversifies its operations through real estate investments and rental properties, complemented by business consulting services that provide ancillary revenue streams. This strategic approach positions the company as a established regional operator in Japan's distinctive gaming sector, navigating specific regulatory frameworks and cultural preferences that define this specialized entertainment market.

Revenue Profitability And Efficiency

The company generated HKD 6.48 billion in revenue with exceptional net income of HKD 2.04 billion, reflecting a remarkably high net margin of approximately 31.5%. This profitability demonstrates efficient operations in its pachinko hall business, though specific operating expense details would provide deeper insight into cost management effectiveness across its gaming facilities and ancillary operations.

Earnings Power And Capital Efficiency

Okura exhibits strong earnings power with diluted EPS of HKD 3.41 and robust operating cash flow of HKD 2.13 billion. The significant capital expenditures of HKD 1.37 billion suggest ongoing investments in maintaining and upgrading gaming facilities, indicating a capital-intensive business model requiring continuous refreshment of gaming equipment and hall amenities.

Balance Sheet And Financial Health

The company maintains HKD 3.05 billion in cash against substantial total debt of HKD 8.08 billion, indicating leveraged operations. This debt level relative to the market capitalization of HKD 91.8 million suggests a highly leveraged capital structure that warrants careful monitoring of debt servicing capabilities and interest coverage ratios.

Growth Trends And Dividend Policy

With no dividend distribution and substantial capital investment activities, the company appears focused on reinvesting cash flows into business operations rather than shareholder returns. The growth strategy likely prioritizes facility upgrades and potential expansion within Japan's regulated pachinko market, though specific comparable historical data would be needed to assess actual growth trends.

Valuation And Market Expectations

Trading with a market capitalization of HKD 91.8 million and a beta of 0.92, the market appears to value the company at a significant discount to its asset base and earnings capacity. This valuation discrepancy may reflect concerns about industry regulatory risks, demographic challenges in Japan's gaming market, or specific company-level factors affecting investor sentiment.

Strategic Advantages And Outlook

The company's strategic advantages include established operational expertise in Japan's unique pachinko market and diversified revenue streams through real estate investments. However, the outlook must consider industry-specific challenges including regulatory changes, aging customer demographics, and competitive pressures in Japan's gaming entertainment sector that could impact future performance.

Sources

Company annual reportsHong Kong Stock Exchange filingsCompany description and financial metrics provided

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