investorscraft@gmail.com

Intrinsic ValueTse Sui Luen Jewellery (International) Limited (0417.HK)

Previous CloseHK$0.93
Intrinsic Value
Upside potential
Previous Close
HK$0.93

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

Tse Sui Luen Jewellery operates as a vertically integrated jewelry retailer and manufacturer with a diversified presence across Greater China and Southeast Asia. The company maintains a multi-channel distribution strategy encompassing approximately 480 physical boutiques, wholesale operations, and e-commerce platforms, targeting both mass-market and mid-tier luxury segments. Its core revenue model combines direct retail sales, wholesale distribution to franchise partners, and manufacturing operations, creating multiple income streams across the jewelry value chain. Operating in the highly competitive luxury goods sector, the company leverages its established brand heritage since 1960 to maintain market positioning as an accessible luxury provider, particularly strong in Hong Kong and expanding throughout mainland China. The business maintains operational diversification through property investments, trademark management, and supply chain services, though jewelry remains its primary revenue driver in the consumer cyclical industry.

Revenue Profitability And Efficiency

The company generated HKD 1.71 billion in revenue but reported a net loss of HKD 197.8 million, indicating significant profitability challenges. Negative EPS of HKD -0.79 reflects operational headwinds in the current period. Operating cash flow of HKD 236.7 million suggests some underlying operational efficiency despite the reported net loss position.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The positive operating cash flow generation of HKD 236.7 million against capital expenditures of HKD 26.4 million indicates the business maintains some cash conversion capability despite profitability challenges, suggesting potential for recovery with improved operational execution.

Balance Sheet And Financial Health

The balance sheet shows HKD 129.4 million in cash against total debt of HKD 806.1 million, indicating leveraged financial positioning. The debt-to-equity structure warrants monitoring given current profitability challenges. Liquidity position appears adequate for near-term obligations but may require strategic financial management.

Growth Trends And Dividend Policy

Current performance reflects contraction with negative earnings and no dividend distribution. The absence of dividends aligns with the company's loss position and suggests capital preservation priorities. Growth trajectory appears challenged, requiring strategic repositioning to restore positive momentum in the competitive jewelry retail environment.

Valuation And Market Expectations

With a market capitalization of HKD 386 million, the company trades at a significant discount to revenue, reflecting market skepticism about near-term recovery prospects. The beta of 0.945 indicates moderate correlation with broader market movements, though current valuation suggests subdued investor expectations for turnaround execution.

Strategic Advantages And Outlook

The company's established brand heritage, extensive retail network of 480 boutiques, and vertical integration provide foundational strengths. However, current financial performance indicates urgent need for operational restructuring and cost management. Success will depend on effectively navigating competitive pressures, optimizing store portfolio, and leveraging e-commerce channels while managing debt levels.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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