investorscraft@gmail.com

Intrinsic ValueGalaxy Entertainment Group Limited (GLX.SW)

Previous CloseCHF6.72
Intrinsic Value
Upside potential
Previous Close
CHF6.72

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

Galaxy Entertainment Group Limited operates as a leading player in Macau's gaming and entertainment sector, with a diversified portfolio that includes integrated resorts, luxury hotels, and casino operations. The company's flagship properties, such as Galaxy Macau and StarWorld Macau, position it as a premium destination for high-end gaming and hospitality services. Beyond gaming, Galaxy Entertainment also engages in construction materials distribution, leveraging its presence in Hong Kong and Mainland China to support infrastructure development. The company's dual focus on leisure and construction materials provides resilience against sector-specific downturns. In Macau's competitive casino market, Galaxy stands out through its integrated resort model, which combines gaming with non-gaming revenue streams like dining, retail, and entertainment. This strategy aligns with Macau's push to diversify its tourism offerings beyond gambling. The company's strong brand recognition and strategic property locations further solidify its market leadership.

Revenue Profitability And Efficiency

Galaxy Entertainment reported revenue of HKD 43.43 billion for the period, with net income reaching HKD 8.76 billion, reflecting robust profitability in its core gaming operations. The diluted EPS of HKD 2.00 underscores efficient earnings distribution across its outstanding shares. However, operating cash flow and capital expenditure data were unavailable, limiting a full assessment of cash flow efficiency.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, driven by its high-margin gaming operations and diversified revenue streams. With a market capitalization of HKD 29.37 billion and a beta of 0.852, Galaxy exhibits lower volatility compared to the broader market, suggesting stable capital efficiency. The absence of detailed cash flow metrics prevents a deeper analysis of reinvestment strategies.

Balance Sheet And Financial Health

Galaxy Entertainment maintains a solid balance sheet, with cash and equivalents of HKD 20.39 billion against total debt of HKD 4.85 billion, indicating strong liquidity and manageable leverage. This financial health supports its ability to navigate cyclical downturns in the gaming sector and fund future expansions.

Growth Trends And Dividend Policy

The company's growth is tied to Macau's tourism recovery and its ability to attract high-net-worth patrons. A dividend per share of HKD 0.05766 reflects a shareholder-friendly policy, though the payout ratio remains undisclosed. Future growth may hinge on non-gaming revenue diversification and regional economic conditions.

Valuation And Market Expectations

With a market cap of HKD 29.37 billion, the market appears to value Galaxy Entertainment's premium positioning and recovery potential in Macau's gaming sector. The beta below 1 suggests investor confidence in its relative stability amid industry volatility.

Strategic Advantages And Outlook

Galaxy Entertainment's strategic advantages include its integrated resort model, prime property locations, and diversified revenue base. The outlook remains positive, contingent on Macau's regulatory environment and tourism rebound. Its strong balance sheet provides flexibility to capitalize on growth opportunities in both gaming and construction materials segments.

Sources

Company description, financial data from public disclosures (likely annual reports), and market data from the Swiss Exchange (SIX).

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