investorscraft@gmail.com

Intrinsic ValueHaichang Ocean Park Holdings Ltd. (2255.HK)

Previous CloseHK$0.52
Intrinsic Value
Upside potential
Previous Close
HK$0.52

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

Haichang Ocean Park Holdings Ltd. is a prominent operator in China's leisure and tourism sector, specializing in the development and management of large-scale ocean-themed parks and ancillary commercial properties. Its core revenue model is diversified across three segments: direct park operations, which includes ticket sales and in-park spending; 'Operation as a Service,' providing consultancy and management expertise to third parties; and selective property development linked to its park projects. The company owns and operates six major theme parks, positioning it as a key domestic player in the experiential entertainment market. This multi-faceted approach allows it to monetize its operational expertise beyond its owned assets, catering to the growing demand for family-oriented leisure activities in China. Its market position is built on its established brand, portfolio of large-scale destinations, and integrated service offerings, though it operates in a competitive landscape that includes international giants and local entertainment complexes.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 1.82 billion. However, profitability was significantly challenged, with a net loss of HKD 739.7 million and negative diluted EPS. Operating cash flow was positive at HKD 121.6 million, but this was heavily outweighed by substantial capital expenditures of HKD 486.8 million, indicating ongoing investment in its park infrastructure.

Earnings Power And Capital Efficiency

The company's current earnings power is under pressure, as evidenced by the substantial net loss. The significant capital expenditure program, which far exceeded operating cash flow, suggests a period of heavy investment aimed at future growth, but this has resulted in negative free cash flow for the period, impacting near-term capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of HKD 64.7 million against a substantial total debt burden of HKD 6.19 billion. This high leverage ratio presents a significant financial risk and indicates potential challenges in managing debt obligations, especially in a high-interest-rate environment.

Growth Trends And Dividend Policy

The aggressive capital expenditure suggests a strategy focused on expansion and park upgrades to drive future growth. Given the current net loss and negative earnings, the company has suspended its dividend, with a dividend per share of zero, to preserve cash for operational needs and debt servicing.

Valuation And Market Expectations

With a market capitalization of approximately HKD 5.52 billion, the market appears to be pricing in a potential recovery and long-term growth from its investment cycle, despite the current period of losses. The negative beta of -0.17 suggests the stock has exhibited low correlation with the broader market, potentially being viewed as a special situation.

Strategic Advantages And Outlook

The company's strategic advantages lie in its portfolio of owned theme parks and its operational expertise, which it leverages through its service segment. The outlook is contingent on its ability to successfully monetize its recent investments, improve operational profitability to service its debt, and capitalize on the recovery of domestic tourism in China.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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