investorscraft@gmail.com

Intrinsic ValueBonjour Holdings Limited (0653.HK)

Previous CloseHK$0.14
Intrinsic Value
Upside potential
Previous Close
HK$0.14

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

Bonjour Holdings Limited operates as a specialty retailer focused on beauty and health-care products across Hong Kong, Macau, and Mainland China. The company's core revenue model centers on both retail and wholesale distribution of skincare, cosmetics, fragrances, health foods, and lifestyle products sourced primarily from Japan, Korea, and Taiwan. Operating in the highly competitive consumer cyclical sector, Bonjour caters to diverse customer needs through a multi-channel approach that includes physical stores and e-commerce platforms. The company maintains a niche market position by offering curated international beauty products, though it faces intense competition from larger retail chains and direct-to-consumer brands. With 24 physical stores as of recent reporting, Bonjour's market presence remains concentrated in Hong Kong and Macau, positioning it as a regional player rather than a dominant force in the broader Asian beauty market. The company's additional involvement in property holding activities provides some diversification but remains secondary to its core retail operations.

Revenue Profitability And Efficiency

The company reported HKD 80.5 million in revenue for the period, indicating a relatively small-scale operation. However, significant challenges are evident with a net loss of HKD 134.4 million, reflecting substantial operational inefficiencies and potentially high operating costs relative to revenue generation. The negative operating cash flow of HKD 64.8 million further underscores these profitability challenges and suggests ongoing cash burn from core operations.

Earnings Power And Capital Efficiency

Bonjour demonstrates weak earnings power with a diluted EPS of -HKD 0.57, indicating value destruction per share. The absence of capital expenditures suggests either extreme cost containment or lack of investment in growth initiatives. The negative operating cash flow relative to revenue highlights poor capital efficiency and raises concerns about the sustainability of current business operations without additional funding.

Balance Sheet And Financial Health

The balance sheet shows concerning metrics with cash and equivalents of HKD 6.4 million significantly outweighed by total debt of HKD 207.9 million. This substantial debt burden, combined with ongoing operational losses and negative cash flow, indicates strained financial health. The high leverage ratio suggests potential liquidity constraints and limited financial flexibility for future operations or strategic initiatives.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with revenue levels insufficient to cover operational costs. The company maintains a conservative dividend policy with no distributions to shareholders, which is appropriate given the negative earnings and cash flow position. This approach preserves limited cash resources but may reflect challenges in creating shareholder value through either capital appreciation or income generation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 41.5 million, the market appears to be pricing the company at a significant discount to its reported financial metrics. The low beta of 0.253 suggests the stock has lower volatility than the broader market, potentially indicating limited investor interest or expectations. The valuation likely incorporates expectations of continued challenges rather than growth prospects.

Strategic Advantages And Outlook

Bonjour's strategic advantages include its established retail presence in Hong Kong and Macau and curated product selection from Asian markets. However, the outlook remains challenging due to operational losses, high debt levels, and intense competition in the beauty retail sector. Success will depend on improving operational efficiency, potentially restructuring debt, and effectively leveraging both physical and online channels to drive sustainable growth.

Sources

Company filingsHong Kong Stock Exchange disclosures

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