investorscraft@gmail.com

Intrinsic ValueGOME Retail Holdings Limited (0493.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

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

GOME Retail Holdings Limited operates as a leading specialty retailer of electrical appliances and consumer electronics across mainland China, maintaining a significant physical footprint with thousands of stores nationwide. The company generates revenue through both offline retail operations and online sales channels, including self-operated e-commerce platforms and third-party marketplace integrations. Its product portfolio spans major household appliances, mobile devices, and general merchandise, targeting mass-market consumers through competitive pricing and extensive distribution networks. Despite historical prominence, GOME faces intense competition from both traditional rivals and digital-native platforms, which have eroded its market position. The company's integrated approach includes value-added services such as logistics, procurement support, and IT solutions, though these have not sufficiently differentiated its offering in an increasingly consolidated sector. Operating in the highly cyclical consumer discretionary space, GOME's scale once provided economies in purchasing and distribution, but structural industry shifts toward online shopping and direct-to-consumer models have challenged its relevance.

Revenue Profitability And Efficiency

The company reported severely constrained revenue of HKD 474 million alongside a substantial net loss of HKD 11.63 billion, indicating profound operational challenges. Negative operating cash flow and minimal capital expenditures reflect extreme financial distress and an inability to fund normal business operations, suggesting critical inefficiencies in both cost management and revenue generation capabilities.

Earnings Power And Capital Efficiency

GOME demonstrates deeply negative earnings power with a diluted EPS of -HKD 0.25, highlighting catastrophic erosion of shareholder value. The company's capital efficiency is severely impaired, as evidenced by massive losses relative to its revenue base and minimal productive investment in maintaining competitive capabilities or technological infrastructure.

Balance Sheet And Financial Health

The balance sheet shows extreme financial distress with cash reserves of only HKD 49 million against overwhelming total debt of HKD 23.22 billion, creating an unsustainable leverage position. This severe liquidity crisis and negative equity position indicate substantial solvency risks that threaten the company's ongoing viability without significant restructuring or external intervention.

Growth Trends And Dividend Policy

The company exhibits severe negative growth trends with massive losses and contracting operations, reflecting a fundamental business model crisis. No dividends have been distributed, consistent with the company's dire financial condition and imperative to preserve whatever limited liquidity remains for essential operational needs rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 899 million against massive losses and debt burden, the market appears to be pricing in either substantial restructuring potential or eventual liquidation value. The high beta of 2.031 reflects extreme volatility and sensitivity to market sentiment, indicating investor perception of significant downside risk alongside remote recovery possibilities.

Strategic Advantages And Outlook

GOME's extensive store network and brand recognition represent potential strategic assets, though these advantages have been eroded by digital disruption and financial distress. The outlook remains critically challenged given overwhelming debt, negative cash flow, and intense competitive pressures, requiring radical restructuring to avoid liquidation and capture any residual enterprise value.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial data providers

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