Hongkong and Shanghai Hotels Ltd
HKEX:45

Watchlist Manager
Hongkong and Shanghai Hotels Ltd Logo
Hongkong and Shanghai Hotels Ltd
HKEX:45
Watchlist
Price: 6.17 HKD 2.49% Market Closed
Market Cap: 10.3B HKD
Have any thoughts about
Hongkong and Shanghai Hotels Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Hongkong and Shanghai Hotels Ltd stock under the Base Case scenario is 23.65 HKD. Compared to the current market price of 6.17 HKD, Hongkong and Shanghai Hotels Ltd is Undervalued by 74%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
23.65 HKD
Undervaluation 74%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Hongkong and Shanghai Hotels Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Hongkong and Shanghai Hotels Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Hongkong and Shanghai Hotels Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Hongkong and Shanghai Hotels Ltd

Provide an overview of the primary business activities
of Hongkong and Shanghai Hotels Ltd.

What unique competitive advantages
does Hongkong and Shanghai Hotels Ltd hold over its rivals?

What risks and challenges
does Hongkong and Shanghai Hotels Ltd face in the near future?

Summarize the latest earnings call
of Hongkong and Shanghai Hotels Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Hongkong and Shanghai Hotels Ltd.

Provide P/S
for Hongkong and Shanghai Hotels Ltd.

Provide P/E
for Hongkong and Shanghai Hotels Ltd.

Provide P/OCF
for Hongkong and Shanghai Hotels Ltd.

Provide P/FCFE
for Hongkong and Shanghai Hotels Ltd.

Provide P/B
for Hongkong and Shanghai Hotels Ltd.

Provide EV/S
for Hongkong and Shanghai Hotels Ltd.

Provide EV/GP
for Hongkong and Shanghai Hotels Ltd.

Provide EV/EBITDA
for Hongkong and Shanghai Hotels Ltd.

Provide EV/EBIT
for Hongkong and Shanghai Hotels Ltd.

Provide EV/OCF
for Hongkong and Shanghai Hotels Ltd.

Provide EV/FCFF
for Hongkong and Shanghai Hotels Ltd.

Provide EV/IC
for Hongkong and Shanghai Hotels Ltd.

Show me price targets
for Hongkong and Shanghai Hotels Ltd made by professional analysts.

What are the Revenue projections
for Hongkong and Shanghai Hotels Ltd?

How accurate were the past Revenue estimates
for Hongkong and Shanghai Hotels Ltd?

What are the Net Income projections
for Hongkong and Shanghai Hotels Ltd?

How accurate were the past Net Income estimates
for Hongkong and Shanghai Hotels Ltd?

What are the EPS projections
for Hongkong and Shanghai Hotels Ltd?

How accurate were the past EPS estimates
for Hongkong and Shanghai Hotels Ltd?

What are the EBIT projections
for Hongkong and Shanghai Hotels Ltd?

How accurate were the past EBIT estimates
for Hongkong and Shanghai Hotels Ltd?

Compare the revenue forecasts
for Hongkong and Shanghai Hotels Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Hongkong and Shanghai Hotels Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Hongkong and Shanghai Hotels Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Hongkong and Shanghai Hotels Ltd compared to its peers.

Compare the P/E ratios
of Hongkong and Shanghai Hotels Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Hongkong and Shanghai Hotels Ltd with its peers.

Analyze the financial leverage
of Hongkong and Shanghai Hotels Ltd compared to its main competitors.

Show all profitability ratios
for Hongkong and Shanghai Hotels Ltd.

Provide ROE
for Hongkong and Shanghai Hotels Ltd.

Provide ROA
for Hongkong and Shanghai Hotels Ltd.

Provide ROIC
for Hongkong and Shanghai Hotels Ltd.

Provide ROCE
for Hongkong and Shanghai Hotels Ltd.

Provide Gross Margin
for Hongkong and Shanghai Hotels Ltd.

Provide Operating Margin
for Hongkong and Shanghai Hotels Ltd.

Provide Net Margin
for Hongkong and Shanghai Hotels Ltd.

Provide FCF Margin
for Hongkong and Shanghai Hotels Ltd.

Show all solvency ratios
for Hongkong and Shanghai Hotels Ltd.

Provide D/E Ratio
for Hongkong and Shanghai Hotels Ltd.

Provide D/A Ratio
for Hongkong and Shanghai Hotels Ltd.

Provide Interest Coverage Ratio
for Hongkong and Shanghai Hotels Ltd.

Provide Altman Z-Score Ratio
for Hongkong and Shanghai Hotels Ltd.

Provide Quick Ratio
for Hongkong and Shanghai Hotels Ltd.

Provide Current Ratio
for Hongkong and Shanghai Hotels Ltd.

Provide Cash Ratio
for Hongkong and Shanghai Hotels Ltd.

What is the historical Revenue growth
over the last 5 years for Hongkong and Shanghai Hotels Ltd?

What is the historical Net Income growth
over the last 5 years for Hongkong and Shanghai Hotels Ltd?

What is the current Free Cash Flow
of Hongkong and Shanghai Hotels Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Hongkong and Shanghai Hotels Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Hongkong and Shanghai Hotels Ltd

Current Assets 4.7B
Cash & Short-Term Investments 756m
Receivables 385m
Other Current Assets 3.6B
Non-Current Assets 51.3B
Long-Term Investments 35.1B
PP&E 15.4B
Intangibles 439m
Other Non-Current Assets 371m
Current Liabilities 5.7B
Accounts Payable 1.7B
Other Current Liabilities 4B
Non-Current Liabilities 14.5B
Long-Term Debt 13.6B
Other Non-Current Liabilities 912m
Efficiency

Earnings Waterfall
Hongkong and Shanghai Hotels Ltd

Revenue
10.3B HKD
Cost of Revenue
-4B HKD
Gross Profit
6.3B HKD
Operating Expenses
-5.7B HKD
Operating Income
658m HKD
Other Expenses
-1.1B HKD
Net Income
-396m HKD

Free Cash Flow Analysis
Hongkong and Shanghai Hotels Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

During the first half of 2024, the company saw an 89% increase in revenue to $4.6 billion, mainly from the sale of four Peninsula-branded London Residences and new hotels in London and Istanbul. However, the half-year results were marred by a $448 million loss due to depreciation and higher financing charges from new properties and renovations. The company remains optimistic about stabilizing its recent investments, particularly in London and Istanbul, which have shown promising early performance. Despite some operational challenges, including weak markets in Hong Kong, the overall outlook remains cautiously optimistic with strong future revenue potential.

What is Earnings Call?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Hongkong and Shanghai Hotels Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Exceptional 1-Year Revenue Growth
ROIC is Increasing
45/100
Profitability
Score

Hongkong and Shanghai Hotels Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Hongkong and Shanghai Hotels Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
34/100
Solvency
Score

Hongkong and Shanghai Hotels Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Hongkong and Shanghai Hotels Ltd

There are no price targets for Hongkong and Shanghai Hotels Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Hongkong and Shanghai Hotels Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Hongkong and Shanghai Hotels Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Hongkong and Shanghai Hotels Ltd Logo
Hongkong and Shanghai Hotels Ltd

Country

Hong Kong

Industry

Hotels, Restaurants & Leisure

Market Cap

10.3B HKD

Dividend Yield

1.3%

Description

The Hongkong & Shanghai Hotels Ltd. is an investment holding company, which engages in the ownership, development, and management of hotel, commercial, and residential properties. The company employs 5,866 full-time employees The firm operates its business through three segments. The Hotels segment engages in operating hotels, leasing of commercial shopping arcades. The Commercial Properties segment engages in the development, leasing and sale of residential apartments, leasing of retail and office premises as well as operating food and beverage outlets in such premises. The Clubs and Services segment engages in the operation of golf courses, the Peak Tram, retailing of food and beverage products and laundry services and the provision of management and consultancy services for clubs.

Contact

8/F, St.George's Building, 2 Ice House Street, Central
+85228407788.0
www.hshgroup.com

IPO

1988-12-30

Employees

5 866

Officers

Chief Corp. & Gov. Officer, Exctv. Director & Management Board Member
Ms. Yi Ching Liao
CFO, Member of Management Board & Executive Director
Mr. Keith James Robertson
Regional EVP, Member of Group Management Board & Managing Director of The Peninsula Chicago
Ms. Maria Razumich-Zec
Chief People & Culture Officer and Member of Group Management Board
Ms. Sindy Tsui
Reg. EVP of Asia of The Peninsula Hotels, MD of The Peninsula Hong Kong & Member of Management Board
Mr. Joseph Chong
Chief Property Development Officer & Member of Group Management Board
Ms. Ming Chen
Show More
COO, Member of Group Management Board & Executive Director
Mr. Gareth Owen Roberts
Vice President of Research & Technology
Arnold Angeles
General Manager of Corporate Finance & Investor Relations
Aiden Fung
Group General Counsel & Company Secretary
Mr. Till Alexander Lembke
Show Less

See Also

Discover More
What is the Intrinsic Value of one Hongkong and Shanghai Hotels Ltd stock?

The intrinsic value of one Hongkong and Shanghai Hotels Ltd stock under the Base Case scenario is 23.65 HKD.

Is Hongkong and Shanghai Hotels Ltd stock undervalued or overvalued?

Compared to the current market price of 6.17 HKD, Hongkong and Shanghai Hotels Ltd is Undervalued by 74%.

Back to Top