investorscraft@gmail.com

Intrinsic ValueButong Group (6090.HK)

Previous CloseHK$90.80
Intrinsic Value
Upside potential
Previous Close
HK$90.80

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

Centurion Corporation operates as a specialized real estate company focused on purpose-built accommodation assets across Asia-Pacific and the UK. The company's core revenue model derives from owning, developing, and managing workers accommodation under the Westlite brand and student housing under the dwell brand, creating a diversified portfolio of 36 operational properties with 79,713 beds. Operating in the essential needs housing sector, Centurion serves two distinct but resilient demand segments: migrant workers in industrial regions and students in educational hubs. The company has established a strong market position through its operational expertise and scale, benefiting from long-term structural demand drivers in its key markets including Singapore, Malaysia, Australia, and the United Kingdom. This niche focus provides defensive characteristics while capturing growth opportunities in underserved accommodation markets.

Revenue Profitability And Efficiency

For FY2022, Centurion generated HKD 180.5 million in revenue with net income of HKD 71.4 million, demonstrating solid profitability margins. The company maintained efficient operations with positive operating cash flow of HKD 104.2 million significantly exceeding capital expenditures of HKD 1.3 million, indicating strong cash generation from its accommodation portfolio without substantial reinvestment requirements during this period.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.085, supported by stable occupancy rates across its accommodation assets. Operating cash flow coverage of earnings appears robust, suggesting quality earnings backed by actual cash generation. The capital expenditure level indicates mature assets requiring minimal maintenance spending, allowing for efficient capital deployment and potential distribution capacity.

Balance Sheet And Financial Health

Centurion maintains a conservative financial position with HKD 68.3 million in cash against total debt of HKD 749.7 million. The debt level appears manageable given the stable cash flow generation from long-term accommodation contracts. The balance sheet supports ongoing operations while providing flexibility for selective portfolio expansion or enhancement opportunities in target markets.

Growth Trends And Dividend Policy

The company demonstrated commitment to shareholder returns with a dividend per share of HKD 0.09, representing a payout ratio exceeding 100% of earnings but supported by strong operating cash flow. Growth prospects are tied to demographic trends in worker migration and international student mobility, with potential for organic expansion through asset enhancement and selective acquisitions in core markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.85 billion, the company trades at reasonable multiples relative to earnings and cash flow. The low beta of 0.384 suggests the market perceives the business as defensive, likely reflecting the essential nature of its accommodation services and stable cash flow profile despite operating in the cyclical consumer sector.

Strategic Advantages And Outlook

Centurion's strategic advantage lies in its specialized expertise in purpose-built accommodation and diversified portfolio across multiple geographies and tenant segments. The outlook remains positive given structural demand drivers for quality workers and student housing, though subject to economic conditions affecting migration patterns and educational enrollment trends in key operating markets.

Sources

Company Annual Report 2022Hong Kong Stock Exchange filingsCompany website and investor presentations

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