investorscraft@gmail.com

Intrinsic ValueMGM China Holdings Limited (2282.HK)

Previous CloseHK$12.50
Intrinsic Value
Upside potential
Previous Close
HK$12.50

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

MGM China Holdings Limited is a premier operator of integrated casino resorts in Macau, a special administrative region of China and the world's largest gambling hub by revenue. Its core revenue model is driven by its two flagship properties, MGM Macau and MGM Cotai, which generate income from a high-end mix of mass-market and VIP gaming tables, slot machines, and a comprehensive suite of non-gaming amenities. These include luxury hotel accommodations, a diverse portfolio of fine-dining restaurants, high-end retail outlets, and expansive convention and meeting spaces, creating a multifaceted destination experience. The company operates within the highly regulated and concession-based Macau gaming sector, competing for a share of the lucrative inbound tourism market from mainland China and the broader Asia-Pacific region. Its market position is strengthened by its association with the globally recognized MGM Resorts brand, which signifies quality and luxury, allowing it to target affluent patrons and capitalize on the region's growing demand for premium entertainment and hospitality services.

Revenue Profitability And Efficiency

For FY 2024, MGM China reported robust revenue of HKD 31.4 billion, demonstrating a strong recovery in Macau's gaming and tourism sector. The company translated this top-line performance into a net income of HKD 4.6 billion, reflecting healthy operational leverage and effective cost management. The substantial operating cash flow of HKD 6.7 billion significantly exceeded capital expenditures, indicating strong conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its diluted EPS of HKD 1.21. Capital allocation appears disciplined, with capital expenditures of HKD 1.2 billion focused on maintaining its premium resort assets. The strong operating cash flow provides ample internal funding for reinvestment and shareholder returns, supporting overall capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 5.3 billion against a total debt burden of HKD 23.1 billion. This leverage is typical for capital-intensive resort operators but requires careful management of cash flows to service obligations. The company's financial health is underpinned by its strong and recovering operating profitability.

Growth Trends And Dividend Policy

Post-pandemic recovery trends in Macau are the primary growth driver. The company has demonstrated a commitment to shareholder returns, instituting a dividend policy with a payout of HKD 0.564 per share for the period. Future growth is tied to tourism volumes, per-capita spending, and the successful execution of its premium integrated resort strategy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 59.6 billion, the market is valuing the company on expectations of a sustained recovery in Macau's gaming revenues. A beta of 1.086 indicates the stock is expected to be slightly more volatile than the broader market, reflecting its sensitivity to economic cycles and regional tourism trends.

Strategic Advantages And Outlook

Key strategic advantages include its powerful global brand, premium property portfolio, and expertise in delivering a high-end integrated resort experience. The outlook is cautiously optimistic, contingent on stable regional economic conditions and consistent tourist inflows into Macau, though it remains exposed to regulatory changes in its core market.

Sources

Company Annual Report (FY 2024)Hong 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