investorscraft@gmail.com

Intrinsic ValueLuk Fook Holdings (International) Limited (0590.HK)

Previous CloseHK$32.14
Intrinsic Value
Upside potential
Previous Close
HK$32.14

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

Luk Fook Holdings operates as a vertically integrated jewelry retailer and wholesaler specializing in gold, platinum, and gem-set jewelry products across Greater China and international markets. The company generates revenue through multiple channels including retail operations across its 2,809 stores under various brand banners (Lukfook, Goldstyle, Lukfook Joaillerie), wholesale distribution, trademark licensing, and gold bullion trading. Its comprehensive business model encompasses the entire value chain from sourcing and design to retail distribution and brand promotion. In the competitive luxury goods sector, Luk Fook has established a strong market position as one of Hong Kong's leading jewelry retailers with significant mainland China exposure. The company leverages its extensive retail network and brand recognition to capture value across different consumer segments, from mass-market gold products to higher-end gem-set jewelry collections. This diversified approach allows Luk Fook to maintain relevance across economic cycles while benefiting from Asian cultural traditions of gold ownership and jewelry gifting.

Revenue Profitability And Efficiency

The company generated HKD 13.34 billion in revenue with net income of HKD 1.10 billion, reflecting an 8.2% net margin. Operating cash flow of HKD 919 million supported operations while capital expenditures of HKD 142 million indicate moderate reinvestment in the store network. The financial performance demonstrates the company's ability to maintain profitability in the competitive jewelry retail sector.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 1.87 reflects solid earnings generation relative to the share count. The company's capital allocation appears balanced between maintaining operational capabilities and returning value to shareholders. The cash flow from operations adequately covers necessary investments while providing flexibility for strategic initiatives in both retail expansion and product development.

Balance Sheet And Financial Health

With HKD 1.91 billion in cash and equivalents against HKD 2.81 billion in total debt, the company maintains a reasonable liquidity position. The balance sheet structure supports ongoing operations while providing some buffer for market fluctuations. The financial leverage appears manageable given the company's stable cash flow generation and asset base.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach with a dividend per share of HKD 1.10, representing a payout ratio of approximately 59% based on diluted EPS. This dividend policy balances returning capital to investors with retaining earnings for potential expansion opportunities in existing and new markets across its geographic footprint.

Valuation And Market Expectations

Trading with a market capitalization of HKD 16.0 billion and a beta of 0.48, the market appears to value the company as a relatively stable consumer cyclical stock. The valuation reflects expectations for steady performance in the jewelry retail sector, with moderate growth prospects balanced against economic sensitivity in luxury goods consumption.

Strategic Advantages And Outlook

The company's extensive retail network of 2,809 stores across multiple markets provides significant scale advantages and brand recognition. Its vertical integration from sourcing to retailing creates cost efficiencies and quality control. The outlook depends on consumer spending patterns in key markets, particularly mainland China, and the company's ability to adapt to evolving luxury retail trends while maintaining its core customer base.

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