investorscraft@gmail.com

Intrinsic ValueSun Hing Vision Group Holdings Limited (0125.HK)

Previous CloseHK$0.36
Intrinsic Value
Upside potential
Previous Close
HK$0.36

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

Sun Hing Vision Group Holdings Limited operates as a designer, manufacturer, and trader of eyewear products, primarily on an original design manufacturing (ODM) basis for globally recognized licensed brands. The company's core business model leverages its manufacturing expertise to produce optical frames and sunglasses under prestigious licenses including New Balance, agnès b., Bally, and Levi's, generating revenue through B2B sales to brand owners and distributors. Operating within the competitive luxury and consumer cyclical goods sector, the company's market position is that of a specialized B2B supplier embedded in the global eyewear supply chain, rather than a consumer-facing brand owner. Its strategic focus on securing and maintaining high-value licensing agreements provides access to established markets but also creates dependency on the commercial success and renewal of these brand partnerships for its long-term viability.

Revenue Profitability And Efficiency

The group reported substantial revenue of HKD 828.5 million, indicating a significant scale of operations. However, profitability was challenged with a net loss of HKD 32.2 million and negative operating cash flow of HKD 66.7 million. This suggests operational inefficiencies or margin pressures despite healthy top-line performance, requiring careful analysis of cost structures.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as evidenced by a diluted EPS of -HKD 0.12. Capital expenditures of HKD 10.1 million were modest relative to the operating cash outflow, indicating that current investments may not be sufficiently driving near-term profitability improvements or operational turnaround.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 185.3 million in cash against total debt of HKD 50.1 million, providing a comfortable buffer. This solid cash position supports near-term financial stability despite the recent operating losses and negative cash flow from core activities.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend payment of HKD 0.015 per share, signaling management's confidence in its liquidity position or commitment to shareholder returns. The contrast between negative earnings and positive dividend distribution requires monitoring for sustainability amid current operational challenges.

Valuation And Market Expectations

With a market capitalization of approximately HKD 98.5 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about its earnings potential and current profitability challenges. The low beta of 0.32 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its portfolio of valuable brand licenses and manufacturing capabilities. The outlook depends on improving operational efficiency to return to profitability while leveraging its strong balance sheet to navigate current challenges and potentially explore new licensing opportunities or market expansions.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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