investorscraft@gmail.com

Intrinsic ValueGlorious Sun Enterprises Limited (0393.HK)

Previous CloseHK$1.37
Intrinsic Value
Upside potential
Previous Close
HK$1.37

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

Glorious Sun Enterprises operates as a diversified holding company with four distinct segments, primarily focused on interior decoration and renovation services across Mainland China, Hong Kong, and international markets including Australia, New Zealand, Canada, and the United States. The company's core revenue model combines service-based income from interior design projects with retail operations under the Jeanswest brand franchise, export operations for apparel, and financial investments. Within the industrials sector, specifically consulting services, the company maintains a niche position by integrating traditional interior design with furniture sales, creating a complementary service offering. Its market positioning is characterized by geographic diversification and a multi-segment approach that mitigates reliance on any single market, though it operates in highly competitive and fragmented industries where scale advantages may be limited compared to specialized competitors.

Revenue Profitability And Efficiency

The company generated HKD 910 million in revenue with net income of HKD 61.4 million, representing a net margin of approximately 6.7%. Operating cash flow of HKD 276 million significantly exceeded net income, indicating strong cash conversion efficiency. The absence of capital expenditures suggests a asset-light operational model with minimal reinvestment requirements for maintaining current operations.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0406 reflects moderate earnings power relative to the company's market capitalization. The substantial operating cash flow generation compared to net income demonstrates efficient working capital management. The company's diversified segment approach provides multiple earnings streams, though the relatively low net income suggests margin pressures across some business units.

Balance Sheet And Financial Health

The company maintains an exceptionally strong liquidity position with HKD 1.2 billion in cash against minimal total debt of HKD 20.4 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and indicates low financial risk. The balance sheet strength supports both operational needs and potential strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.098, which represents a substantial payout relative to earnings. This dividend policy suggests management's commitment to returning capital to shareholders, though it may limit reinvestment for growth. The diversified business model provides some insulation against sector-specific downturns but may also constrain aggressive growth in any single segment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.9 billion, the company trades at roughly 21 times earnings and 2.1 times revenue. The low beta of 0.127 indicates minimal correlation with broader market movements, suggesting investors view the company as a defensive holding. The valuation reflects market expectations for stable, rather than aggressive, growth prospects.

Strategic Advantages And Outlook

The company's primary advantages include its strong balance sheet, geographic diversification, and multiple revenue streams across different business segments. The outlook depends on execution across its diversified operations, particularly in navigating competitive pressures in both interior decoration and retail segments. The substantial cash reserves provide opportunities for strategic investments or acquisitions if management identifies compelling opportunities.

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