investorscraft@gmail.com

Intrinsic ValueMoiselle International Holdings Limited (0130.HK)

Previous CloseHK$0.18
Intrinsic Value
Upside potential
Previous Close
HK$0.18

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

Moiselle International Holdings Limited operates as a vertically integrated fashion apparel and accessories company, primarily serving the women's and men's markets in Greater China. Its core revenue model is derived from the design, manufacturing, and multi-channel distribution of its owned brands, including MOISELLE and m.d.m.s., complemented by the distribution of the LANCASTER brand. The company operates a network of physical retail stores and counters while also maintaining an online sales presence, creating a hybrid retail strategy. This positions it within the competitive mid-to-high-end apparel sector, where brand perception and direct consumer engagement are critical. Its market position is that of a regional, niche player with a established but concentrated footprint, facing intense competition from both global fast-fashion giants and local designers. The company's integrated approach from sourcing to retail aims to control quality and margins, though its scale remains limited compared to major industry leaders.

Revenue Profitability And Efficiency

The company reported revenue of HKD 102.7 million for the period, indicating a relatively small operational scale. Profitability was severely challenged, with a significant net loss of HKD 56.5 million and negative diluted EPS of HKD 0.20. Operating cash flow was also negative at HKD -3.5 million, reflecting fundamental pressures on its business model and cost structure.

Earnings Power And Capital Efficiency

Current earnings power is negative, as evidenced by the substantial net loss. Capital expenditures of HKD -2.9 million were modest, but negative operating cash flow suggests the business is not generating sufficient internal cash to fund its operations or investments, indicating poor capital efficiency in the current environment.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with cash and equivalents of HKD 4.7 million, which is low relative to its total debt of HKD 98.7 million. This high debt burden, coupled with operating losses, raises significant concerns about financial health and solvency, indicating a strained capital structure.

Growth Trends And Dividend Policy

The reported net loss and negative cash flow signal a contraction rather than growth. Reflecting this financial distress, the company did not pay a dividend, a prudent measure to conserve cash. The trends point towards a challenging period of restructuring or consolidation necessary for future stability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 38.3 million, the market is valuing the company at a significant discount to its reported revenue, reflecting deeply pessimistic expectations. The low beta of 0.161 suggests the stock is perceived as having low correlation to broader market movements, likely due to its specific distressed situation.

Strategic Advantages And Outlook

The company's key advantages include its vertical integration and portfolio of owned brands, providing control over its product offering. However, the outlook remains highly uncertain due to its financial losses and high debt. A successful turnaround would require a significant improvement in sales, cost management, and potentially a restructuring of its obligations.

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