OSEBX1 945,09+0,00 %
EQNR349,90+0,00 %
DNB281,10+0,00 %
MOWI202,20+0,00 %
Brent$102,12+0,84 %
Gold$4 713,70+0,41 %
USD/NOK9,3025+0,03 %
EUR/NOK10,9311+0,05 %
SPX7 365,12+1,46 %
NDX28 599,17+2,08 %
MARKETS CLOSED · LAST TRADE Thu 03:29 UTC
183255

SAI Leisure Group Co Ltd

Hotels, Motels & Cruise LinesVerified
Score breakdown
Sentiment+30Risk penalty-3Missing signals-3
Quality breakdown
Key fields100Profile25Conclusion97AI synthesis40Observations3

The company's capital structure is highly leveraged, with a debt-to-equity ratio of 5.58, indicating a significant reliance on debt financing [doc:HA-latest]. Liquidity is constrained, as evidenced by a current ratio of 0.24, suggesting limited short-term asset coverage over liabilities. Negative operating and free cash flows further highlight the company's cash flow challenges, with operating cash flow at -$283,000 and free cash flow at -$7.67 million [doc:HA-latest]. Profitability metrics are sharply negative, with a return on equity of -92.77% and a return on assets of -12.95%, both well below the typical performance of the hotels, motels, and cruise lines industry. These figures indicate a significant underperformance relative to industry norms and suggest operational inefficiencies or market pressures [doc:HA-latest]. The company's revenue is concentrated in a single business segment, as disclosed in its financial reporting, with no material geographic diversification. This lack of diversification increases exposure to regional economic downturns and regulatory shifts. No specific geographic breakdown is provided in the latest financials, but the company's operations are likely concentrated in its home market [doc:HA-latest]. Growth prospects are constrained, with the company reporting a net loss of $16.58 million and a revenue of $45.11 million. The outlook for the current fiscal year does not indicate a reversal of this trend, with no positive revenue growth signals in the data. The absence of a clear growth trajectory raises concerns about the company's ability to scale or improve margins in the near term [doc:HA-latest]. The risk assessment highlights liquidity as a medium concern, with the company's net cash position negative after subtracting total debt. While dilution risk is currently low, the company's capital structure and negative cash flows could necessitate future equity or debt financing, which may dilute existing shareholders. No recent dilutive events are reported, but the company's financial position suggests potential for future capital-raising activities [doc:HA-latest]. Recent filings and transcripts do not indicate any material events or strategic shifts. The company has not disclosed any major capital projects, new market entries, or significant cost-reduction initiatives. The absence of recent strategic developments suggests a lack of proactive management response to the current financial challenges [doc:HA-latest].

Profile
CompanySAI Leisure Group Co Ltd
Ticker1832.HK
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryHotels, Motels & Cruise Lines
AI analysis

Business. SAI Leisure Group Co Ltd operates in the hotels, motels, and cruise lines industry, generating revenue primarily through accommodation and related services [doc:HA-latest].

Classification. The company is classified under the industry "Hotels, Motels & Cruise Lines" within the "Cyclical Consumer Services" business sector, with a confidence level of 0.92 [doc:verified market data].

The company's capital structure is highly leveraged, with a debt-to-equity ratio of 5.58, indicating a significant reliance on debt financing [doc:HA-latest]. Liquidity is constrained, as evidenced by a current ratio of 0.24, suggesting limited short-term asset coverage over liabilities. Negative operating and free cash flows further highlight the company's cash flow challenges, with operating cash flow at -$283,000 and free cash flow at -$7.67 million [doc:HA-latest]. Profitability metrics are sharply negative, with a return on equity of -92.77% and a return on assets of -12.95%, both well below the typical performance of the hotels, motels, and cruise lines industry. These figures indicate a significant underperformance relative to industry norms and suggest operational inefficiencies or market pressures [doc:HA-latest]. The company's revenue is concentrated in a single business segment, as disclosed in its financial reporting, with no material geographic diversification. This lack of diversification increases exposure to regional economic downturns and regulatory shifts. No specific geographic breakdown is provided in the latest financials, but the company's operations are likely concentrated in its home market [doc:HA-latest]. Growth prospects are constrained, with the company reporting a net loss of $16.58 million and a revenue of $45.11 million. The outlook for the current fiscal year does not indicate a reversal of this trend, with no positive revenue growth signals in the data. The absence of a clear growth trajectory raises concerns about the company's ability to scale or improve margins in the near term [doc:HA-latest]. The risk assessment highlights liquidity as a medium concern, with the company's net cash position negative after subtracting total debt. While dilution risk is currently low, the company's capital structure and negative cash flows could necessitate future equity or debt financing, which may dilute existing shareholders. No recent dilutive events are reported, but the company's financial position suggests potential for future capital-raising activities [doc:HA-latest]. Recent filings and transcripts do not indicate any material events or strategic shifts. The company has not disclosed any major capital projects, new market entries, or significant cost-reduction initiatives. The absence of recent strategic developments suggests a lack of proactive management response to the current financial challenges [doc:HA-latest].
Key takeaways
  • The company is highly leveraged, with a debt-to-equity ratio of 5.58, indicating a significant reliance on debt financing.
  • Profitability is severely negative, with a return on equity of -92.77% and a return on assets of -12.95%.
  • Liquidity is constrained, as evidenced by a current ratio of 0.24 and negative operating and free cash flows.
  • The company's revenue is concentrated in a single business segment, increasing exposure to regional economic downturns.
  • Growth prospects are limited, with no positive revenue growth signals in the data.
  • The risk assessment highlights liquidity as a medium concern, with the company's net cash position negative after subtracting total debt.
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyUSD
Revenue$45.1M
Gross profit$37.1M
Operating income-$13.0M
Net income-$16.6M
R&D
SG&A
D&A
SBC
Operating cash flow-$283.0k
CapEx-$1.3M
Free cash flow-$7.7M
Total assets$128.0M
Total liabilities$110.2M
Total equity$17.9M
Cash & equivalents
Long-term debt$99.8M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$45.1M-$13.0M-$16.6M-$7.7M
FY-1$42.8M-$14.5M-$19.0M-$10.7M
FY-2$36.8M-$18.2M-$23.0M-$21.2M
FY-3$15.8M-$12.5M-$11.4M-$39.4M
FY-4$19.8M-$6.2M-$6.0M-$49.9M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$128.0M$17.9M
FY-1$140.1M$34.5M
FY-2$157.3M$51.6M
FY-3$158.5M$74.5M
FY-4$136.8M$85.9M
PeriodOCFCapExFCFSBC
FY0-$283.0k-$1.3M-$7.7M
FY-1$1.8M-$2.7M-$10.7M
FY-2-$3.1M-$9.1M-$21.2M
FY-3-$7.2M-$32.1M-$39.4M
FY-4$2.3M-$48.2M-$49.9M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$17.9M
Net cash-$99.8M
Current ratio0.2
Debt/Equity5.6
ROA-13.0%
ROE-92.8%
Cash conversion2.0%
CapEx/Revenue-2.9%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Hotels, Motels & Cruise Lines · cohort 1 companies
Metric1832Activity
Op margin-28.7%11.3% medp25 -0.7% · p75 20.6%bottom quartile
Net margin-36.7%-6.6% medp25 -6.6% · p75 -6.6%bottom quartile
Gross margin82.3%62.4% medp25 37.8% · p75 78.2%top quartile
CapEx / revenue-2.9%1.2% medp25 1.2% · p75 1.2%bottom quartile
Debt / equity558.0%26.5% medp25 1.6% · p75 95.2%top quartile
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-03 09:51 UTC#0065f26a
Source: analysis-pipeline (hybrid)Generated: 2026-05-03 09:52 UTCJob: b3fca43e