investorscraft@gmail.com

Intrinsic ValueLuk Hing Entertainment Group Holdings Limited (8052.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

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

Luk Hing Entertainment Group Holdings Limited operates a diversified portfolio within the consumer cyclical sector, primarily focusing on the food and beverage and entertainment industries across Macau, Hong Kong, and mainland China. Its core revenue model is derived from operating upscale clubs and restaurants, organizing high-profile music events, and providing specialized catering services, capitalizing on the region's vibrant tourism and nightlife economy. The company further enhances its financial profile by granting loans to other entities within its operational sectors, creating an additional income stream. Positioned as a niche player, it caters to a premium clientele seeking experiential leisure, navigating a competitive landscape dominated by larger integrated resorts. Its strategic focus on Macau, a global gaming and entertainment hub, provides a distinct market context, though its scale remains modest compared to casino giants.

Revenue Profitability And Efficiency

The company generated HKD 123.3 million in revenue for the period. However, it reported a net loss of HKD 9.4 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 16.8 million, suggesting core operations can generate cash despite the bottom-line loss.

Earnings Power And Capital Efficiency

The diluted earnings per share was negative at HKD -0.0171, reflecting the net loss for shareholders. Capital expenditures were minimal at HKD -0.3 million, indicating a low level of investment in maintaining or expanding its asset base during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 4.0 million against total debt of HKD 24.1 million, indicating a leveraged position. The modest cash balance relative to obligations requires careful liquidity management for ongoing operations.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with its reported net loss as it likely prioritizes conserving capital. The current financial performance does not suggest a near-term initiation of shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 40.0 million, the market is valuing the company at a significant discount to its annual revenue. A beta of 0.079 suggests the stock has exhibited very low volatility relative to the broader market.

Strategic Advantages And Outlook

The company's main advantage is its operational presence in Macau's entertainment district, though its small scale is a constraint. The outlook is challenged by its recent loss, and success is contingent on improving operational efficiency and navigating the post-pandemic recovery in its core markets.

Sources

Company DescriptionFinancial Data Provided

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