investorscraft@gmail.com

Intrinsic ValueBar Pacific Group Holdings Limited (8432.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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bar Pacific Group Holdings Limited operates as a Hong Kong-based chain of casual dining and drinking establishments under multiple brands including Bar Pacific, Katachi, Moon Ocean, and Pacific. The company generates revenue through beverage sales, food offerings, and electronic dart machine operations across its network of 46 venues, targeting local consumers seeking affordable social experiences. Operating in the highly competitive Hong Kong restaurant and bar sector, the company maintains a value-oriented positioning with a focus on neighborhood locations rather than premium destinations. Its diversified brand portfolio allows for some market segmentation while maintaining operational synergies in procurement and management. The company faces intense competition from both independent operators and larger chains in a market characterized by high rental costs and shifting consumer preferences.

Revenue Profitability And Efficiency

The company generated HKD 194.6 million in revenue but reported a net loss of HKD 17.8 million, indicating significant profitability challenges despite substantial top-line performance. Operating cash flow of HKD 49.6 million suggests reasonable operational efficiency, though margin pressures from fixed costs and competitive pricing are evident. The negative EPS of HKD 0.0206 reflects the net loss position and ongoing operational headwinds in the post-pandemic recovery environment.

Earnings Power And Capital Efficiency

Despite generating positive operating cash flow, the company's earnings power remains constrained by its net loss position. Capital expenditures of HKD 6.2 million represent a modest investment level relative to revenue, suggesting a focus on maintaining existing operations rather than aggressive expansion. The cash flow generation capability exists but is insufficient to overcome the current profitability challenges without strategic improvements.

Balance Sheet And Financial Health

The balance sheet shows limited cash reserves of HKD 2.0 million against substantial total debt of HKD 127.5 million, creating significant leverage concerns. This debt-heavy structure increases financial risk, particularly given the company's current loss-making position and the cyclical nature of the hospitality industry. The high debt burden may constrain operational flexibility and require careful liquidity management.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position and need to preserve capital. Growth prospects appear challenged given the current financial performance and competitive market conditions. The focus is likely on operational stabilization rather than expansion, with any growth contingent on improving underlying profitability and managing the substantial debt load.

Valuation And Market Expectations

With a market capitalization of approximately HKD 29.6 million, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability and financial leverage. The negative beta of -0.267 suggests atypical price movement patterns, possibly indicating limited trading liquidity or unique investor perceptions about the company's risk profile relative to the broader market.

Strategic Advantages And Outlook

The company's main advantages include its established brand portfolio and extensive network of 46 locations across Hong Kong. However, the outlook remains challenging due to high debt levels, competitive pressures, and the need to return to profitability. Success will depend on operational efficiency improvements, potential debt restructuring, and navigating Hong Kong's evolving hospitality market dynamics post-pandemic.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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