investorscraft@gmail.com

Intrinsic ValueNatural Beauty Bio-Technology Limited (0157.HK)

Previous CloseHK$0.55
Intrinsic Value
Upside potential
Previous Close
HK$0.55

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

Natural Beauty Bio-Technology Limited operates as a vertically integrated beauty and wellness company with a diversified portfolio spanning skincare manufacturing, spa services, and beauty education. The company generates revenue through multiple streams including product sales under its proprietary Natural Beauty brand, direct-to-consumer spa and treatment services, and wholesale distribution of beauty products. Operating primarily in Greater China with international presence, the company leverages its 1976 heritage to position itself as an established player in the competitive Asian beauty market. Its integrated approach combines product manufacturing with service delivery, creating cross-selling opportunities between retail products and professional treatments. The company faces intense competition in both the manufacturing and service segments of the beauty industry, requiring continuous innovation in product development and service quality to maintain market relevance.

Revenue Profitability And Efficiency

The company reported HKD 353.7 million in revenue for the period but experienced significant challenges with a net loss of HKD 103.6 million. Operating cash flow was negative at HKD 13.7 million, indicating operational strain. Capital expenditures of HKD 41.2 million suggest ongoing investment in facilities and equipment despite the current financial pressures, reflecting management's commitment to maintaining operational capabilities.

Earnings Power And Capital Efficiency

Negative diluted EPS of HKD 0.0518 reflects substantial earnings pressure during the period. The combination of negative operating cash flow and significant capital expenditures indicates capital efficiency challenges. The company's ability to generate returns on invested capital appears constrained, requiring strategic reassessment of operational efficiency and cost management to restore profitability.

Balance Sheet And Financial Health

The balance sheet shows HKD 116.5 million in cash against HKD 212.1 million in total debt, creating a leveraged position with limited liquidity buffer. The debt-to-equity ratio suggests moderate financial risk, though the negative cash flow from operations raises concerns about near-term debt servicing capacity without additional financing or operational improvements.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution during the period. The absence of dividends aligns with the company's loss position and cash preservation needs. Future growth prospects depend on successful turnaround strategies and market recovery in the competitive beauty and wellness sector.

Valuation And Market Expectations

With a market capitalization of HKD 1.1 billion, the market appears to be pricing in recovery potential despite current challenges. The negative beta of -0.114 suggests the stock behaves counter-cyclically to broader market movements. Valuation metrics reflect investor expectations for operational improvement and potential market share gains in the evolving beauty industry.

Strategic Advantages And Outlook

The company's integrated business model and established brand since 1976 provide foundational strengths, though current execution challenges must be addressed. Success depends on optimizing the synergy between product manufacturing and service delivery while controlling costs. The outlook remains cautious until demonstrated improvements in profitability and cash flow generation emerge.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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