investorscraft@gmail.com

Intrinsic ValueThe Sincere Company, Limited (0244.HK)

Previous CloseHK$0.43
Intrinsic Value
Upside potential
Previous Close
HK$0.43

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Sincere Company, Limited operates as a traditional department store retailer in Hong Kong, a sector facing significant structural headwinds from e-commerce and shifting consumer preferences. Its core revenue model is generated through the sale of a diverse range of merchandise, including fashion apparel, accessories, sports equipment, and household goods across its four physical store locations. Beyond its retail operations, the company diversifies its activities into property investment and development, securities trading, and the provision of insurance and financial services. This diversification attempts to mitigate the challenges inherent in its legacy retail business. Its market position is that of a long-established but niche player, operating as a subsidiary of Realord Group Holdings Limited, in a highly competitive and consolidated market dominated by larger, more modern retail chains and international brands.

Revenue Profitability And Efficiency

For FY2022, the company reported revenue of HKD 146.5 million. However, operational performance was severely challenged, resulting in a significant net loss of HKD 62.3 million. This unprofitability was further evidenced by negative operating cash flow of HKD 42.2 million, indicating fundamental pressures on its core business model and cash generation capabilities amidst a difficult operating environment.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted EPS of -HKD 0.047. Capital expenditure was minimal at HKD 1.4 million, suggesting a limited investment in maintaining or growing its store assets. The negative cash flow from operations highlights a critical lack of capital efficiency and an inability to self-fund its operations or strategic initiatives.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 98.2 million against a substantial total debt burden of HKD 443.6 million. This high leverage ratio creates a significant financial risk, constraining strategic flexibility and potentially increasing vulnerability to interest rate fluctuations. The company's financial health appears strained due to this debt load combined with ongoing operational losses.

Growth Trends And Dividend Policy

Current trends reflect a company in contraction, with no dividend payments made to shareholders. The combination of declining revenue, substantial losses, and negative cash flow points towards a challenging growth trajectory. The absence of a dividend is consistent with the priority of preserving liquidity in the face of these persistent financial difficulties.

Valuation And Market Expectations

With a market capitalization of approximately HKD 374 million, the market valuation appears to incorporate the company's asset base, including its property investments, rather than its struggling retail operations. The low beta of 0.487 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its status as a small-cap, asset-heavy entity with limited growth expectations.

Strategic Advantages And Outlook

The company's primary advantages are its long-established brand name and its diversified portfolio beyond retail. The outlook remains challenging, contingent on successfully navigating a declining department store sector, managing its high debt load, and effectively leveraging its non-retail assets to stabilize finances and potentially return to profitability in the future.

Sources

Company Annual Report (FY2022)Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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