investorscraft@gmail.com

Intrinsic ValueYing Hai Group Holdings Company Limited (8668.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

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

Ying Hai Group Holdings operates as a specialized B2B wholesale travel agent based in Macau, focusing exclusively on serving other travel industry professionals rather than end consumers. The company's core revenue model centers on distributing domestic travel products including air tickets, hotel accommodations, and vehicle leasing services to travel agencies. Operating within the highly competitive Macau travel sector, Ying Hai has carved a niche by providing comprehensive travel solutions that include ancillary services such as entertainment tickets, travel insurance, and visa processing. The company's market positioning leverages Macau's status as a major tourism destination, though it faces intense competition from both local and international travel service providers. Its specialized B2B approach differentiates it from consumer-facing agencies but also limits its direct market reach, creating a dependency on the health of its intermediary clients.

Revenue Profitability And Efficiency

The company generated HKD 105.0 million in revenue for the period but reported a net loss of HKD 9.5 million, indicating significant profitability challenges. Operating cash flow was negative at HKD 1.5 million, while capital expenditures of HKD 4.8 million suggest ongoing investment despite financial pressures. These metrics reflect operational inefficiencies and potential margin compression in the competitive travel distribution market.

Earnings Power And Capital Efficiency

Ying Hai's diluted EPS of -HKD 0.008 demonstrates weak earnings power, with negative returns on both operational and invested capital. The negative operating cash flow combined with substantial capital expenditures indicates poor capital allocation efficiency. The company's ability to generate sustainable earnings appears constrained by market conditions and operational challenges in the travel sector.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with HKD 3.2 million in cash against HKD 2.3 million in total debt, resulting in a modest net cash position. However, the negative operating cash flow raises concerns about near-term financial stability. The company's financial health appears vulnerable given the cash burn and limited financial buffers in a cyclical industry.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and cash constraints. Growth trends appear challenged given the negative profitability and cash flow metrics. The travel industry's recovery patterns will likely dictate future growth prospects, though current financial performance suggests limited capacity for expansion.

Valuation And Market Expectations

With a market capitalization of HKD 99.6 million, the company trades at approximately 0.95 times revenue, reflecting market skepticism about future profitability. The low beta of 0.262 suggests relative insulation from broader market movements but may also indicate limited investor interest. Current valuation appears to discount the company's challenging financial position and competitive market dynamics.

Strategic Advantages And Outlook

The company's specialized B2B focus provides some insulation from direct consumer competition but creates dependency on intermediary health. Macau's tourism recovery could benefit the business, though operational efficiency improvements are critically needed. The outlook remains cautious given financial challenges and intense industry competition requiring strategic repositioning for sustainable operations.

Sources

Company financial reportsHong 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