investorscraft@gmail.com

Intrinsic ValueAUX International Holdings Limited (2080.HK)

Previous CloseHK$0.31
Intrinsic Value
Upside potential
Previous Close
HK$0.31

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AUX International Holdings Limited operates a dual-segment business model focused on Hong Kong's nightlife hospitality and Mainland China property management. Its core revenue is generated through the ownership and operation of high-end club and restaurant venues, including Zentral and Mini Club, which provide premium entertainment, private events, and corporate hospitality services. This segment capitalizes on discretionary spending and corporate entertainment budgets within the competitive Hong Kong nightlife sector. Complementing this, the company delivers property management services across various asset classes in China, including residential complexes, commercial offices, and shopping malls, generating stable fee-based income. This diversified approach mitigates sector-specific risks while leveraging operational expertise in both high-touch hospitality and essential property services. The company maintains a niche but established position, serving a clientele that values premium experiences and reliable property management, though it operates in highly competitive and cyclical markets.

Revenue Profitability And Efficiency

The company generated HKD 331.8 million in revenue for the period, achieving a net income of HKD 24.0 million. This translates to a net profit margin of approximately 7.2%, indicating modest profitability after accounting for the high operational costs inherent in the hospitality industry. The business demonstrated an ability to convert a portion of its top-line performance into bottom-line results within its competitive sectors.

Earnings Power And Capital Efficiency

AUX International produced diluted EPS of HKD 0.0487, reflecting its earnings capacity relative to its shareholder base. Operating cash flow was positive at HKD 22.1 million, significantly exceeding capital expenditures of HKD 0.9 million, indicating strong cash generation from core operations. This suggests efficient management of working capital and minimal requirement for heavy reinvestment in the current business model.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 103.8 million in cash and equivalents against total debt of HKD 41.6 million. This conservative capital structure provides financial flexibility and a comfortable buffer against operational volatility. The low debt level relative to cash reserves indicates minimal financial risk and strong capacity to withstand economic downturns or sector-specific challenges.

Growth Trends And Dividend Policy

The company has adopted a conservative capital allocation strategy, retaining earnings for operational needs rather than distributing dividends, as evidenced by a zero dividend per share. This approach suggests management prioritizes internal reinvestment and financial stability over immediate shareholder returns, potentially to fund organic growth opportunities or maintain resilience in its cyclical operating environments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 167.6 million, the company trades at a P/E ratio of roughly 7.0 based on current earnings. The beta of 0.373 indicates lower volatility compared to the broader market, reflecting investor perception of the stock as a relatively defensive play within its sectors, possibly due to its property management segment's stable cash flows.

Strategic Advantages And Outlook

The company's strategic advantage lies in its operational diversification across nightlife hospitality and property management, providing revenue stability. Its strong balance sheet positions it to navigate economic cycles effectively. The outlook depends on Hong Kong's entertainment recovery and China's property sector stability, with the company well-capitalized to pursue selective growth opportunities.

Sources

Company Financial StatementsHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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