investorscraft@gmail.com

Intrinsic ValueXinXiang Era Group Company Limited (8519.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

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

XinXiang Era Group Company Limited operates as a restaurant management company in Hong Kong's competitive consumer cyclical sector. The company focuses on operating and managing dining establishments, generating revenue through food and beverage sales across its restaurant portfolio. Founded in 2009, the company has established itself in Hong Kong's vibrant culinary landscape, competing in a market known for its diverse dining options and discerning consumer base. The restaurant industry in Hong Kong presents both opportunities through tourism and local demand, alongside challenges including high operating costs and intense competition. The company's market position reflects the typical dynamics of small to mid-sized restaurant operators in the region, requiring careful management of operational efficiency and customer experience to maintain relevance. As a Hong Kong-based operator, the company must navigate the specific regulatory environment and consumer preferences unique to the territory's dining scene.

Revenue Profitability And Efficiency

The company generated HKD 247.8 million in revenue during the period but reported a net loss of HKD 6.6 million, indicating margin pressure within its operations. Despite the negative bottom line, the business maintained positive operating cash flow of HKD 18.3 million, suggesting reasonable cash conversion from its restaurant activities. The absence of capital expenditures suggests a maintenance-oriented approach to physical assets.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0114, the company demonstrated weak earnings power in the current period. The positive operating cash flow relative to the net loss indicates some non-cash charges affecting profitability. The capital efficiency appears constrained given the negative return on equity implied by the net loss position and current market capitalization.

Balance Sheet And Financial Health

The balance sheet shows HKD 9.2 million in cash against HKD 17.2 million in total debt, creating a modest net debt position. The current liquidity position appears manageable given the operating cash flow generation. The debt level relative to the company's market capitalization suggests moderate financial leverage within the capital structure.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, consistent with its loss-making position and focus on preserving capital. The absence of capital expenditures indicates a potentially conservative growth strategy focused on optimizing existing operations rather than expansion. The financial performance suggests the company is navigating challenging market conditions rather than pursuing aggressive growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 63.8 million, the company trades at roughly 0.26 times revenue, reflecting market skepticism about near-term profitability recovery. The high beta of 2.473 indicates significant volatility and sensitivity to market movements, typical for smaller restaurant operators. The valuation suggests investors are pricing in continued operational challenges within the competitive Hong Kong dining sector.

Strategic Advantages And Outlook

The company's established presence in Hong Kong provides local market knowledge and operational experience. The positive operating cash flow demonstrates underlying business viability despite profitability challenges. The outlook depends on improving operational efficiency and potentially revisiting growth strategies in a post-pandemic dining environment characterized by evolving consumer preferences and competitive pressures.

Sources

Company financial statementsHong Kong Stock Exchange 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