investorscraft@gmail.com

Intrinsic ValuePegasus International Holdings Limited (0676.HK)

Previous CloseHK$1.02
Intrinsic Value
Upside potential
Previous Close
HK$1.02

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

Pegasus International Holdings Limited operates as a vertically integrated footwear manufacturer and distributor, primarily serving the global consumer cyclical sector. Its core revenue model combines the manufacture and direct sale of a diverse portfolio of branded footwear, including fashion casual, athletic, aqua sport, and specialized categories like skateboard and golf shoes. The company targets a broad demographic across men, women, and children, leveraging its long-established production capabilities. A secondary revenue stream is derived from property leasing, providing a modest diversification from its primary apparel focus. Operating as a subsidiary, it maintains a niche position within the competitive global footwear market, supplying products internationally with notable operations in the United States and Morocco. Its business is characterized by a traditional manufacturing and wholesale trade approach, facing the typical pressures of cost management and global supply chain dynamics inherent to the industry.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 5.87 million for the period, which was overshadowed by a net loss of HKD 1.06 million. This negative profitability was further evidenced by negative operating cash flow of HKD 0.99 million, indicating challenges in converting sales into cash from core operations during the fiscal year.

Earnings Power And Capital Efficiency

Earnings power was severely constrained, with a diluted loss per share of HKD 0.0015. The absence of reported capital expenditures suggests a period of minimal investment in productive assets, which may reflect a defensive posture or a focus on preserving liquidity rather than expansion.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 8.65 million, significantly outweighing its total debt of HKD 0.89 million. This low leverage ratio indicates a conservative financial structure with ample capacity to withstand operational losses without immediate solvency concerns.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend distribution of HKD 0.01 per share. This action, juxtaposed with negative earnings and cash flow, may signal a commitment to shareholder returns or the utilization of retained earnings, but it presents a contrast to the underlying operational performance trends.

Valuation And Market Expectations

With a market capitalization of approximately HKD 738 million, the market valuation appears significantly disconnected from the company's current fundamental financial metrics. A beta of 0.105 suggests the stock has exhibited very low volatility and correlation to the broader market, potentially indicating it is perceived as a distinct, speculative asset.

Strategic Advantages And Outlook

The company's principal advantages include its long operating history, established manufacturing infrastructure, and a debt-free balance sheet providing financial flexibility. The outlook remains challenging, requiring a strategic pivot to improve operational efficiency and return its core footwear business to a profitable growth trajectory to justify its market valuation.

Sources

Company Annual Report

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