investorscraft@gmail.com

Intrinsic ValueAsia Commercial Holdings Limited (0104.HK)

Previous CloseHK$0.22
Intrinsic Value
Upside potential
Previous Close
HK$0.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Asia Commercial Holdings Limited operates as a specialized retailer and wholesaler of watches, primarily in Hong Kong, Mainland China, and Switzerland. Its core revenue model is derived from two distinct segments: the direct sale of timepieces through its six retail stores in China and a wholesale distribution network, complemented by income from property leasing activities. The company enhances its product offering through the in-house assembly and marketing of gold and jewelry watches, providing a vertically integrated approach to the luxury goods market. This positions it within the broader consumer cyclical sector, catering to discretionary spending on high-value accessories. Its market position is that of a regional niche player, focusing on a specific product category rather than competing with large-scale international luxury conglomerates. The company also engages in brand development and property investment, which diversifies its income streams but remains secondary to its core retail operations, indicating a strategy focused on its established expertise in the watch trade.

Revenue Profitability And Efficiency

The company generated HKD 709.4 million in revenue for the period. It translated this into a net income of HKD 24.5 million, indicating a net profit margin of approximately 3.4%. Operating cash flow was strong at HKD 103.3 million, significantly exceeding net income and capital expenditures of just HKD 0.3 million, reflecting efficient cash generation from its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0328. The substantial operating cash flow of HKD 103.3 million, which is over four times the reported net income, demonstrates robust underlying earnings power. The minimal capital expenditure requirement suggests the business model is not highly capital intensive, favoring asset-light operations and strong cash conversion.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of HKD 174.0 million. Total debt is reported at HKD 165.5 million, resulting in a net cash position. This conservative balance sheet structure, with cash nearly matching debt, indicates a low financial risk profile and ample capacity to meet its obligations.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.02677 per share. This represents a high payout ratio of approximately 82% of its diluted EPS, signaling a commitment to returning capital to investors, likely due to limited immediate reinvestment opportunities for significant growth expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 176.3 million, the stock trades at a price-to-earnings ratio of roughly 7.2x based on the period's earnings. A beta of 0.323 suggests the market perceives it as a defensive stock with lower volatility compared to the broader market, potentially reflecting its stable niche and dividend yield.

Strategic Advantages And Outlook

The company's strategic advantages include its established regional presence in the watch retail niche and a property portfolio that provides secondary income. The outlook is tied to consumer discretionary spending in its key markets, with its financial health providing stability to navigate economic cycles and pursue selective growth within its core competency.

Sources

Company Description and Financial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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