investorscraft@gmail.com

Intrinsic ValueDragon King Group Holdings Limited (8493.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dragon King Group Holdings Limited operates as a Cantonese full-service restaurant chain, primarily in Hong Kong, Macau, and Shanghai. Its core revenue model is generated from in-restaurant dining and food product trading, supported by a portfolio of distinct brands including Dragon King, Dragon Seal, and Imperial Seal. The company operates in the highly competitive and cyclical consumer discretionary sector, catering to local and tourist demand for traditional Cantonese cuisine. Its market position is that of a small, regional player with a concentrated footprint of ten restaurants, facing intense competition from both local independents and larger international chains. The business is inherently exposed to consumer spending patterns, tourism flows, and operational cost pressures, requiring a focus on quality and service to maintain its niche. Property holdings provide an ancillary asset base but do not form the primary operational focus.

Revenue Profitability And Efficiency

The company reported revenue of HKD 54.4 million for the period, indicating its small operational scale. Profitability was severely challenged, with a net loss of HKD 27.0 million. Operating cash flow was negative HKD 7.6 million, reflecting significant cash burn from operations and an inability to convert revenue into positive cash generation, highlighting deep inefficiencies.

Earnings Power And Capital Efficiency

Earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.11. The absence of capital expenditures suggests a lack of investment in growth or maintenance, which, combined with negative cash flows, indicates very poor capital efficiency and an inability to generate returns for shareholders.

Balance Sheet And Financial Health

The balance sheet shows a weak financial position. While the company holds HKD 6.9 million in cash, it carries a substantial total debt of HKD 93.9 million. This significant debt burden relative to its cash and operational scale presents a serious liquidity and solvency risk, severely constraining financial flexibility.

Growth Trends And Dividend Policy

There are no indications of positive growth from the provided financials, with the company reporting a net loss. The dividend per share is zero, confirming a dividend policy focused on capital preservation due to the lack of profitability and strained financial resources, making shareholder distributions impossible.

Valuation And Market Expectations

With a market capitalization of approximately HKD 13.9 million, the market values the company at a fraction of its annual revenue. A beta of 1.507 indicates the stock is perceived as significantly more volatile than the broader market, reflecting high risk and pessimistic expectations regarding its future prospects and turnaround potential.

Strategic Advantages And Outlook

The company's strategic advantages are limited to its established brand names and regional presence in Cantonese cuisine. The outlook is challenging, burdened by high debt, operational losses, and negative cash flow. A successful turnaround would require a significant improvement in customer traffic, cost management, and potentially debt restructuring.

Sources

Company Filings

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