investorscraft@gmail.com

Intrinsic ValueLH Group Limited (1978.HK)

Previous CloseHK$0.34
Intrinsic Value
Upside potential
Previous Close
HK$0.34

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

LH Group Limited operates as a multi-brand restaurant company specializing in diverse Asian cuisines across Hong Kong's competitive dining landscape. The company employs a hybrid revenue model combining self-owned brands like Pot Master and Mou Mou Club with franchised concepts including Gyu-Kaku and Yoogane, creating a diversified culinary portfolio. Beyond traditional restaurant operations, LH Group generates additional revenue streams through food ingredient sales to third parties and proprietary plant-based product offerings, positioning itself as an integrated F&B solutions provider. The company's strategic focus on popular Asian cuisines caters to local preferences while maintaining operational flexibility through its mix of owned and franchised establishments, though it faces intense competition in Hong Kong's saturated restaurant market. This multi-pronged approach allows LH Group to capture value across different consumer segments while mitigating brand-specific risks through its diversified concept portfolio.

Revenue Profitability And Efficiency

The company generated HKD 1.06 billion in revenue during the reporting period but reported a net loss of HKD 32.1 million, indicating margin pressure despite substantial top-line performance. Operating cash flow of HKD 120.6 million suggests reasonable operational efficiency, though capital expenditures of HKD 65.7 million reflect ongoing investment in maintaining and expanding restaurant operations amid challenging market conditions.

Earnings Power And Capital Efficiency

LH Group's diluted EPS of -HKD 0.0401 reflects current earnings challenges, though positive operating cash flow generation indicates underlying business viability. The company's capital allocation appears focused on maintaining its restaurant portfolio rather than aggressive expansion, with investments supporting both owned and franchised locations while managing operational costs in a competitive environment.

Balance Sheet And Financial Health

The balance sheet shows HKD 144.8 million in cash against total debt of HKD 324.5 million, indicating moderate leverage. Current liquidity appears adequate for ongoing operations, though the debt level requires careful management given the company's recent net loss position and the capital-intensive nature of restaurant operations.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of HKD 0.09 per share, suggesting management's confidence in medium-term recovery. Growth appears focused on optimizing existing operations rather than aggressive expansion, with the multi-brand strategy providing flexibility to adapt to changing consumer preferences in Hong Kong's dynamic dining market.

Valuation And Market Expectations

With a market capitalization of HKD 320 million, the company trades at approximately 0.3 times revenue, reflecting market skepticism about near-term profitability recovery. The low beta of 0.166 suggests relative insulation from broader market volatility, though this may also indicate limited growth expectations from investors in the current environment.

Strategic Advantages And Outlook

LH Group's diversified brand portfolio and hybrid ownership model provide operational flexibility in responding to market trends. The company's expansion into plant-based offerings and ingredient sales represents strategic diversification beyond traditional restaurant operations. However, execution on profitability improvement remains critical for sustainable long-term performance in Hong Kong's competitive dining sector.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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