investorscraft@gmail.com

Intrinsic ValueTimes Universal Group Holdings Limited (2310.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Times Universal Group Holdings Limited operates as a specialized real estate services and investment firm with a diversified portfolio spanning hotel operations, property management, and investment property rentals. The company's core revenue model is bifurcated, generating income from operating its owned hotel assets and leasing its investment properties, supplemented by fees from providing third-party property management services. This positions it within the competitive real estate services sector, where it must navigate property market cycles and tourism demand. Its geographic footprint includes operations in the People's Republic of China and Canada, exposing it to different economic conditions and real estate dynamics. The company's market position is that of a small-cap, niche player, lacking the scale of major integrated property developers. Its strategy appears focused on managing and deriving value from its existing asset base rather than aggressive expansion, reflecting a more conservative approach to its market niche.

Revenue Profitability And Efficiency

The company generated HKD 110.8 million in revenue for the period. However, it reported a net loss of HKD 7.5 million, indicating profitability challenges despite its top-line performance. Operating cash flow was positive at HKD 8.5 million, suggesting the core operations are cash-generative, though this was significantly offset by capital expenditures of HKD 5.4 million.

Earnings Power And Capital Efficiency

The diluted earnings per share was negative HKD 0.0069, reflecting the net loss for the period. The positive operating cash flow demonstrates an ability to convert some revenue into cash, but the overall result indicates weak earnings power. Capital efficiency is constrained by the net loss and substantial debt load relative to its market capitalization.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 10.2 million against a significantly larger total debt of HKD 97.2 million. This high leverage ratio is a primary concern for financial health, indicating substantial solvency risk and potential pressure on cash flows from debt servicing obligations, outweighing the modest liquidity provided by cash holdings.

Growth Trends And Dividend Policy

The company paid no dividend, consistent with its loss-making position and likely a prioritization of preserving cash. Historical performance suggests challenges in achieving profitable growth. Any future growth is contingent on improving operational efficiency within its hotel and rental segments to return to profitability and strengthen its financial foundation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 43.7 million, the market is valuing the company at a significant discount to its reported revenue, reflecting skepticism about its profitability and concerns over its leveraged balance sheet. The low beta of 0.40 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's main strategic advantage is its ownership of income-generating real estate assets. The outlook is challenged by its high debt burden and recent unprofitability. A successful turnaround depends on enhancing operational performance across its hotels and rental properties to improve cash flow and gradually de-leverage its balance sheet.

Sources

Company DescriptionProvided Financial Metrics

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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