investorscraft@gmail.com

Intrinsic ValueSands China Ltd. (1928.HK)

Previous CloseHK$17.03
Intrinsic Value
Upside potential
Previous Close
HK$17.03

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

Sands China Ltd. is a premier developer and operator of large-scale integrated resorts in Macao, a Special Administrative Region of China and the world's largest gambling hub by revenue. The company's core revenue model is diversified, generating income from casino gaming, luxury hotel accommodations, high-end retail mall leasing, world-class convention and exhibition (MICE) facilities, and premium entertainment venues. Its portfolio includes iconic properties such as The Venetian Macao, The Londoner Macao, and The Parisian Macao, which are designed as comprehensive destination resorts that attract a broad customer base from mass-market tourists to premium gaming patrons. This multi-faceted approach mitigates reliance on volatile gaming revenues and capitalizes on Macao's strategic positioning as a key tourism and business gateway in Asia. Sands China leverages its parent company's global expertise and its immense scale—featuring over 12,000 hotel rooms and significant MICE space—to maintain a dominant market position, focusing on the high-margin mass and premium mass segments rather than the volatile VIP junket business, which aligns with Macao's government directives for sustainable, non-gaming growth.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of HKD 7.08 billion and a net income of HKD 1.045 billion, demonstrating a recovery trajectory. The net profit margin of approximately 14.8% reflects the high operating leverage inherent in the integrated resort model, where significant fixed costs can lead to substantial margin expansion as revenue normalizes post-pandemic. Operating cash flow of HKD 2.07 billion significantly exceeded capital expenditures, indicating strong core cash generation.

Earnings Power And Capital Efficiency

The company's earnings power is rebounding, with diluted EPS of HKD 0.13. The substantial operating cash flow of HKD 2.07 billion, which covered capital expenditures of HKD 0.84 billion by a wide margin, highlights the asset-heavy business model's ability to generate significant cash from operations once fully utilized. This cash flow is crucial for funding future developments and servicing its debt obligations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.97 billion against a total debt load of HKD 8.16 billion. This elevated leverage is a legacy of the pandemic's impact on operations but is managed by a subsidiary of the financially robust Las Vegas Sands Corp. The company's financial health is in a state of post-crisis repair, focusing on cash flow generation to strengthen its liquidity profile.

Growth Trends And Dividend Policy

Growth is tied to the recovery of tourism and gaming demand in Macao. The company reinstated a dividend, paying HKD 0.50 per share, signaling management's confidence in the ongoing operational recovery and commitment to returning capital to shareholders. Future trends will be heavily influenced by visitor volumes from Mainland China and the broader region.

Valuation And Market Expectations

With a market capitalization of approximately HKD 170.4 billion, the market is pricing in a continued strong recovery in Macao's gaming and tourism sector. A beta of 0.77 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its scale and the non-discretionary nature of its parent's support, though it remains sensitive to regional economic cycles and regulatory changes.

Strategic Advantages And Outlook

The company's key strategic advantages are its portfolio of market-leading integrated resorts, unparalleled scale in non-gaming amenities, and the backing of its experienced parent company. The outlook is cautiously optimistic, hinging on the sustained return of high-value visitors to Macao and the successful execution of the government's directive to diversify the economy towards non-gaming attractions, where Sands' extensive MICE and retail assets provide a significant head start.

Sources

Company Annual ReportPublic financial disclosures

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