investorscraft@gmail.com

Intrinsic ValueChow Sang Sang Holdings International Limited (0116.HK)

Previous CloseHK$14.66
Intrinsic Value
Upside potential
Previous Close
HK$14.66

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

Chow Sang Sang Holdings International Limited is a prominent, vertically integrated jeweler operating in the luxury goods sector across Greater China. Its core revenue model is built on the retail and wholesale of fine jewelry, watches, and precious metals, supported by a growing e-commerce platform. The company maintains a significant physical footprint with stores in Hong Kong, Macau, Mainland China, and Taiwan, catering to a consumer cyclical market sensitive to economic trends and discretionary spending. Its market position is that of an established, trusted heritage brand with a 90-year history, which provides a competitive edge in a market where brand authenticity and craftsmanship are highly valued. The company further diversifies its operations through ancillary activities including property investment and diamond polishing, creating multiple revenue streams. This integrated approach, combining manufacturing, retail, wholesale, and online sales, solidifies its standing as a key player in the regional luxury jewelry landscape.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 21.18 billion for the period. Profitability was demonstrated with a net income of HKD 805.6 million, translating to a diluted EPS of HKD 1.19. Strong operating cash flow of HKD 1.78 billion indicates healthy cash generation from its core jewelry and retail operations, supporting its overall financial efficiency.

Earnings Power And Capital Efficiency

The firm exhibits solid earnings power, as evidenced by its positive net income and robust operating cash flow. Capital expenditures of HKD -214.8 million suggest a net divestment or reduction in capital assets for the period, which may indicate a focus on optimizing its existing store network and working capital rather than significant expansion.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.34 billion against a total debt load of HKD 5.96 billion. This level of leverage is common for retailers financing inventory and requires careful management. The company's financial health is supported by its ability to generate strong operational cash flows to service its obligations.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.57 per share. This represents a payout from its earnings, reflecting a commitment to returning capital to investors. Future growth is likely tied to the performance of the luxury retail sector in Greater China and the continued expansion of its omnichannel sales strategy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 10.46 billion, the market values the company. A beta of 0.734 suggests its stock has been less volatile than the broader market, which may appeal to investors seeking exposure to the consumer cyclical sector with a moderate risk profile.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established brand heritage, vertical integration, and extensive physical retail presence across key Chinese markets. The outlook is intrinsically linked to consumer confidence and discretionary spending in its core regions, with its e-commerce platform providing a channel for future growth amidst evolving retail trends.

Sources

Company DescriptionProvided Financial Data

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