investorscraft@gmail.com

Intrinsic ValueWing On Company International Limited (0289.HK)

Previous CloseHK$13.82
Intrinsic Value
Upside potential
Previous Close
HK$13.82

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

Wing On Company International Limited is a Hong Kong-based, century-old operator of department stores and investment properties, serving a geographically diverse customer base across Hong Kong, Mainland China, Australia, and the United States. Its core retail segment generates revenue through the sale of a comprehensive range of consumer goods, including apparel, homeware, electronics, and cosmetics, both in physical stores and via e-commerce channels. The company's secondary revenue stream is derived from its strategic property investment division, which leases commercial premises in its key markets, providing a stable income source that partially insulates the overall business from retail cyclicality. Operating in the highly competitive consumer cyclical sector, Wing On maintains a legacy market position, leveraging its long-established brand name and prime physical locations, though it faces significant pressure from modern retail formats and the accelerating shift to digital commerce.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 946.2 million. However, profitability was severely impacted, resulting in a substantial net loss of HKD 919.1 million and a diluted EPS of -HKD 3.17. This indicates significant operational challenges and potential asset impairments or write-downs affecting the bottom line, overshadowing the top-line performance.

Earnings Power And Capital Efficiency

The company's core earnings power appears strained, as evidenced by the deep net loss. Operating cash flow was positive at HKD 21.7 million, suggesting some underlying cash generation from operations, though it was modest relative to the scale of the reported loss. Capital expenditures were minimal at HKD -5.8 million, indicating a very low level of investment in maintaining or growing the asset base.

Balance Sheet And Financial Health

The balance sheet is notably liquid, with a substantial cash and equivalents position of HKD 2.08 billion. Total debt is relatively low at HKD 96.2 million, resulting in a very strong net cash position. This provides a significant buffer against operational losses and offers financial flexibility, though the large cash balance may also suggest a lack of productive reinvestment opportunities.

Growth Trends And Dividend Policy

The reported net loss signifies a period of contraction rather than growth. Despite this financial performance, the company maintained a shareholder returns policy, distributing a dividend of HKD 0.85 per share. This payout was likely supported by the strong historical cash reserves rather than current earnings, indicating a commitment to returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.87 billion, the market valuation appears to be significantly supported by the company's large cash balance and property assets rather than its current earnings potential. The low beta of 0.276 suggests the stock is perceived by the market as having lower volatility relative to the broader market, possibly due to its asset-backed nature.

Strategic Advantages And Outlook

The company's key advantages include its long-established brand, valuable property portfolio, and a very strong, liquid balance sheet that provides resilience. The outlook hinges on its ability to navigate the structural challenges facing traditional department stores, potentially by optimizing its store portfolio, enhancing its digital presence, and effectively deploying its substantial cash reserves to generate future returns.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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