investorscraft@gmail.com

Intrinsic ValueCEC International Holdings Limited (0759.HK)

Previous CloseHK$0.22
Intrinsic Value
Upside potential
Previous Close
HK$0.22

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

CEC International Holdings operates a diversified business model centered on discount retailing under the 759 STORE brand in Hong Kong and mainland China. The company's core revenue is generated from the sale of a wide assortment of imported snacks, frozen foods, beverages, and household essentials, targeting value-conscious consumers. This retail segment is complemented by a legacy electronic components manufacturing division that produces coils, transformers, and capacitors for various electronics applications, and a smaller investment property holdings segment. Operating in the highly competitive consumer defensive sector, the company has carved a niche by specializing in affordable imported Japanese and Korean products, differentiating itself from larger supermarket chains. Its market position is that of a specialized discount retailer, though it faces intense competition from both large-scale hypermarkets and convenience store networks. The dual nature of its operations, spanning both retail and manufacturing, provides some diversification but also presents distinct management challenges across different industry dynamics and competitive landscapes.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.44 billion for the period but experienced a net loss of HKD 43.8 million, indicating significant profitability challenges. Operating cash flow remained positive at HKD 166.6 million, suggesting the core operations can generate cash despite the reported bottom-line loss. The negative earnings per share of HKD -0.0658 reflects the overall unprofitability during this fiscal period.

Earnings Power And Capital Efficiency

Despite generating substantial operating cash flow, the company's earnings power appears constrained as evidenced by the net loss position. Capital expenditures were modest at HKD 6.8 million, indicating limited investment in growth assets. The cash conversion from operations appears reasonable, but the overall capital efficiency is undermined by the negative return on invested capital resulting from the loss-making position.

Balance Sheet And Financial Health

The balance sheet shows HKD 56.7 million in cash against total debt of HKD 213.7 million, indicating a leveraged position with debt exceeding liquid assets. The current market capitalization of approximately HKD 206.5 million suggests the market values the equity slightly below the outstanding debt level. The financial health appears challenged given the loss-making operations and debt burden.

Growth Trends And Dividend Policy

With 172 stores operational as of the last reported count, the company has established a substantial retail footprint. However, the negative earnings and absence of dividend payments (HKD 0 per share) indicate a focus on preserving capital rather than shareholder returns. The growth trajectory appears constrained by profitability challenges in the current operating environment.

Valuation And Market Expectations

Trading with a market capitalization of HKD 206.5 million and a beta of 0.362, the market appears to price the company as a defensive but challenged operation. The valuation reflects concerns about the company's ability to return to profitability given the current financial performance and competitive retail landscape.

Strategic Advantages And Outlook

The company's main strategic advantage lies in its specialized niche of discounted imported products, which has established brand recognition in Hong Kong. The outlook remains challenging given the loss position and competitive pressures in both retail and manufacturing segments. Success will depend on improving operational efficiency and potentially restructuring underperforming segments to restore profitability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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