investorscraft@gmail.com

Intrinsic ValueLam Soon (Hong Kong) Limited (0411.HK)

Previous CloseHK$12.90
Intrinsic Value
Upside potential
Previous Close
HK$12.90

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

Lam Soon (Hong Kong) Limited operates as a diversified consumer goods company with a core focus on the manufacturing and distribution of essential products across two distinct segments: Food and Home Care. The Food segment is anchored in the production of edible oils, flour, and specialty fats, primarily serving the catering industry and retail consumers under established brands like Golden Statue and Knife. This positions the company as a key supplier in the basic food staples market, benefiting from consistent demand driven by its essential nature. The Home Care segment manufactures a range of cleaning products, including detergents and fabric softeners, marketed under brands such as AXE and Labour, catering to both household and institutional clients. Its operations are supported by an integrated value chain that includes logistics, warehousing, and silo facilities, enhancing cost control and market responsiveness. The company maintains a strong regional presence in Hong Kong, Mainland China, and Macau, leveraging its long-established brand portfolio and distribution networks to compete effectively in the competitive packaged foods and consumer goods sectors. Its subsidiary status under Guoline International Limited provides strategic stability, while its diverse product range across essential categories underpins a resilient revenue base less susceptible to economic cycles.

Revenue Profitability And Efficiency

The company generated revenue of HKD 4.84 billion for the fiscal year, achieving a net income of HKD 200.6 million. This translates to a net profit margin of approximately 4.1%, indicating moderate profitability within the competitive consumer staples industry. Operating cash flow was robust at HKD 238.7 million, significantly exceeding capital expenditures of HKD 40.4 million, reflecting efficient cash generation from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.85, demonstrating the company's ability to translate operational performance into shareholder returns. The substantial operating cash flow, which covered capital expenditures nearly six times over, highlights strong underlying earnings power and prudent capital allocation for maintaining and upgrading its manufacturing and distribution assets.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a large cash and equivalents position of HKD 1.71 billion against minimal total debt of just HKD 3.95 million. This results in a net cash position, providing significant financial flexibility and a very low-risk profile, insulating the company from liquidity concerns and enabling strategic optionality.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, distributing a dividend of HKD 0.42 per share. This represents a payout ratio of approximately 49% based on diluted EPS, indicating a balanced approach between rewarding investors and retaining earnings for potential reinvestment or future growth initiatives within its established markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.70 billion, the stock trades at a price-to-earnings ratio of roughly 13.4 based on diluted EPS. A beta of 0.31 suggests the market perceives it as a defensive investment, with lower volatility compared to the broader market, likely reflecting its stable consumer defensive sector and essential product offerings.

Strategic Advantages And Outlook

Key advantages include a well-diversified portfolio of essential products, strong brand recognition in its operating regions, and a rock-solid, debt-free balance sheet. The outlook is supported by consistent demand for its food and home care staples, though growth may be tempered by the mature nature of its core markets and competitive industry pressures, requiring ongoing operational efficiency.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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