investorscraft@gmail.com

Intrinsic Value1957 & Co. (Hospitality) Limited (8495.HK)

Previous CloseHK$0.36
Intrinsic Value
Upside potential
Previous Close
HK$0.36

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

1957 & Co. (Hospitality) Limited is a Hong Kong-based restaurant operator in the competitive consumer cyclical sector, generating revenue through direct restaurant sales, management fees, and consultancy services. Its core business model centers on operating full-service restaurants under a portfolio of self-owned and franchised brands, including Ta-ke, An Nam, Modern Shanghai, and internationally licensed concepts like Mango Tree and Paper Moon. The company's market position is that of a niche, multi-brand operator in Hong Kong and mainland China, focusing on diverse Asian cuisines to capture different consumer segments. This strategy allows it to mitigate risk through brand diversification while leveraging its management expertise across both owned and franchised locations. Its operations are entirely within the hospitality industry, facing intense competition but seeking growth through both organic expansion and strategic franchising partnerships.

Revenue Profitability And Efficiency

The company generated HKD 470.4 million in revenue for the period but reported a net loss of HKD 1.2 million, indicating margin pressure in a competitive market. Despite the bottom-line loss, it demonstrated strong cash generation with HKD 82.8 million in operating cash flow, suggesting effective working capital management and operational efficiency in its core restaurant operations.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.003, the company's current earnings power is challenged. The absence of capital expenditures suggests a period of consolidation rather than expansion, focusing on optimizing existing assets. The substantial operating cash flow relative to revenue indicates decent capital efficiency in converting sales to cash.

Balance Sheet And Financial Health

The balance sheet shows HKD 56.1 million in cash against HKD 169.4 million in total debt, indicating a leveraged position. This debt-to-cash ratio suggests potential liquidity constraints, though the strong operating cash flow generation provides some support for meeting financial obligations and funding ongoing operations.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, consistent with its net loss position and focus on preserving capital. With twelve restaurants operational as of the last disclosure, growth appears to be paused as the company works to return to profitability rather than pursuing aggressive expansion in the current market environment.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 87.6 million, the market values the company at a significant discount to its annual revenue, reflecting skepticism about future profitability. The negative beta of -0.115 suggests the stock moves counter to broader market trends, possibly viewed as a defensive or speculative play in the hospitality sector.

Strategic Advantages And Outlook

The company's multi-brand strategy provides diversification benefits across different cuisine segments and customer demographics. Its expertise in both owned and franchised operations represents a potential competitive advantage. The outlook remains challenging given current losses, but strong cash generation provides a foundation for potential recovery if market conditions improve.

Sources

Company filingsHong Kong Stock Exchange disclosures

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