investorscraft@gmail.com

Intrinsic ValueBauhaus International (Holdings) Limited (0483.HK)

Previous CloseHK$0.29
Intrinsic Value
Upside potential
Previous Close
HK$0.29

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

Bauhaus International operates as a specialized fashion retailer in Hong Kong and Macau, focusing on contemporary apparel, bags, and accessories through its portfolio of owned and licensed brands including SALAD, TOUGH, 80/20, and SUPERDRY. The company generates revenue primarily through direct retail operations across its 43 physical stores and counters, supplemented by e-commerce channels, while also engaging in brand management, licensing, and property holding activities. Operating in the highly competitive Hong Kong retail market, Bauhaus maintains a niche position targeting fashion-conscious consumers with its distinct brand identities, though it faces intense competition from both international fast-fashion giants and local retailers in this crowded sector.

Revenue Profitability And Efficiency

The company generated HKD 194.5 million in revenue with net income of HKD 11.67 million, demonstrating modest profitability in a challenging retail environment. Operating cash flow of HKD 53.37 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 8.68 million suggest conservative investment in maintaining existing retail operations rather than aggressive expansion.

Earnings Power And Capital Efficiency

Bauhaus delivered diluted EPS of HKD 0.0318, reflecting moderate earnings power relative to its market capitalization. The company's operating cash flow generation at approximately 2.8 times net income indicates robust underlying business performance and efficient working capital management. This cash generation capability supports ongoing operations without requiring significant external financing.

Balance Sheet And Financial Health

The balance sheet shows HKD 29.97 million in cash against total debt of HKD 47.4 million, indicating a net debt position that requires careful monitoring. The company maintains a conservative financial structure with manageable leverage, though the debt level relative to cash reserves suggests some financial flexibility constraints in the current retail climate.

Growth Trends And Dividend Policy

With no dividend distribution and limited store expansion indicated by the capital expenditure levels, the company appears focused on preserving capital amid challenging market conditions. The absence of dividend payments reflects a cautious approach to capital allocation, prioritizing operational stability and debt management over shareholder returns in the current environment.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 110 million, the company values at roughly 0.57 times revenue and 9.4 times earnings. The negative beta of -0.416 suggests the stock exhibits counter-cyclical behavior relative to the broader market, potentially reflecting its niche positioning and specific market dynamics in Hong Kong retail.

Strategic Advantages And Outlook

Bauhaus benefits from its established brand portfolio and physical retail presence in Hong Kong and Macau, though it faces significant challenges from changing consumer preferences and intense competition. The company's focus on owned brands provides some margin protection, but its limited geographic diversification and modest scale present ongoing challenges in an evolving retail landscape that increasingly favors digital channels and global scale.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial 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