investorscraft@gmail.com

Intrinsic ValueKing Fook Holdings Limited (0280.HK)

Previous CloseHK$0.54
Intrinsic Value
Upside potential
Previous Close
HK$0.54

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

King Fook Holdings Limited operates as a prominent Hong Kong-based investment holding company with a core focus on the retail and wholesale of luxury goods. Its primary revenue streams are generated from the sale of high-value items including gold ornaments, fine jewelry, premium watches, and diamond products, catering to both local consumers and tourists. The company also engages in strategic bullion trading and investment activities, leveraging its long-established market presence since 1949 to capitalize on commodity price movements. Operating within the competitive consumer cyclical sector, King Fook has cultivated a reputable brand synonymous with trust and quality in the Hong Kong luxury market. Its subsidiary status under Yeung Chi Shing Estates Limited provides a stable ownership structure, while its physical retail presence in Central, Hong Kong, positions it to serve a high-net-worth clientele. The company's business model is inherently tied to consumer discretionary spending, tourism flows, and gold price volatility, requiring adept inventory and risk management to navigate market cycles.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 886 million, demonstrating strong top-line performance in the luxury retail sector. Net income reached HKD 88.3 million, reflecting healthy profitability margins. Operating cash flow of HKD 138.3 million significantly exceeded capital expenditures, indicating efficient conversion of sales into cash and prudent management of operational investments.

Earnings Power And Capital Efficiency

King Fook generated diluted earnings per share of HKD 0.097, showcasing its earnings capacity on a per-share basis. The substantial operating cash flow, which far surpassed net income, highlights strong underlying earnings quality and effective working capital management, particularly in inventory-intensive jewelry retailing.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 276.8 million in cash and equivalents against total debt of HKD 135.8 million. This conservative leverage ratio and strong cash reserves provide financial flexibility and resilience against market downturns, supporting ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend distribution of HKD 0.03 per share. Future growth is likely tied to Hong Kong's luxury retail market recovery, tourism trends, and the company's ability to navigate gold price fluctuations that impact both retail sales and bullion trading activities.

Valuation And Market Expectations

With a market capitalization of approximately HKD 454.7 million, the market values the company at a significant discount to its annual revenue. The low beta of 0.202 suggests investors perceive it as a defensive play within the consumer cyclical sector, with expectations of lower volatility compared to the broader market.

Strategic Advantages And Outlook

King Fook's long-established brand since 1949 provides a durable competitive advantage in trust-sensitive luxury retail. Its strategic focus on gold and jewelry aligns with cultural preferences in its primary market. The outlook remains cautiously optimistic, dependent on Hong Kong's economic recovery and returning tourist flows post-pandemic.

Sources

Company filingsHong Kong Stock Exchange data

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