investorscraft@gmail.com

Intrinsic ValueGolden Eagle Retail Group Limited (3308.HK)

Previous CloseHK$6.84
Intrinsic Value
Upside potential
Previous Close
HK$6.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Golden Eagle Retail Group Limited is a prominent Chinese department store operator and lifestyle center developer, primarily serving the consumer cyclical sector. Its core revenue model is anchored in physical retail operations, leasing space within its owned and developed properties, complemented by direct merchandise sales. The company operates a portfolio of 31 self-owned stores and 15 lifestyle centers, totaling over 4.5 million square meters of gross floor area, strategically located across key markets in the People's Republic of China. This integrated approach combines property development with retail, creating synergistic ecosystems that include supermarkets, hotel operations, and ancillary services such as aquarium management and online trading. Its market positioning targets the premium and mid-market segments, focusing on creating experiential shopping environments that differentiate it from conventional mall operators. The group's subsidiary structure under Golden Eagle International reinforces its operational scale and regional brand strength within China's competitive retail landscape.

Revenue Profitability And Efficiency

The group reported revenue of HKD 5.33 billion for FY2022, with a net income of HKD 748 million, indicating a healthy net profit margin of approximately 14%. Strong operating cash flow of HKD 1.30 billion significantly exceeded capital expenditures of HKD 227 million, demonstrating efficient conversion of earnings into cash and robust operational management within its core retail and property segments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.45, reflecting the company's ability to generate profits from its substantial asset base. The significant operating cash flow highlights strong underlying earnings power, supporting both reinvestment needs and shareholder returns without straining liquidity, indicative of a capital-efficient business model.

Balance Sheet And Financial Health

The balance sheet shows considerable strength with cash and equivalents of HKD 7.81 billion, providing a substantial liquidity buffer. Total debt of HKD 7.40 billion is nearly fully covered by cash holdings, suggesting a low net debt position and very solid financial health, with ample capacity to navigate market cycles.

Growth Trends And Dividend Policy

The company demonstrates a strong commitment to shareholder returns, evidenced by a generous dividend per share of HKD 3.73. This payout, significantly higher than EPS, suggests a policy that may prioritize returning capital to shareholders, potentially supported by strong cash generation and a mature growth profile focused on operational efficiency.

Valuation And Market Expectations

With a market capitalization of approximately HKD 11.36 billion, the stock trades at a P/E ratio near 15 based on FY2022 earnings. The exceptionally low beta of 0.045 suggests the market perceives it as a defensive play with minimal correlation to broader market movements, possibly reflecting its stable cash flows and property-backed assets.

Strategic Advantages And Outlook

The company's key advantage is its integrated model of owning and operating retail real estate, providing cost control and revenue stability. Its extensive property portfolio in China offers a durable competitive moat. The outlook remains tied to Chinese consumer sentiment and retail recovery, but its strong balance sheet positions it well to withstand volatility and pursue selective growth.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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