investorscraft@gmail.com

Intrinsic ValueArtini Holdings Limited (0789.HK)

Previous CloseHK$0.40
Intrinsic Value
Upside potential
Previous Close
HK$0.40

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

Artini Holdings Limited operates as a specialized fashion accessories company with a diversified distribution strategy across global markets. The company generates revenue through wholesale and retail channels, leveraging both proprietary online platforms and third-party e-commerce marketplaces while maintaining offline wholesale operations. Its core business involves distributing fashion accessories under the Artini brand, targeting consumers in Hong Kong, Mainland China, and international markets including the US, Europe, and Middle East. The company has expanded its service offerings to include e-commerce software development and management services, creating additional revenue streams beyond traditional product sales. Operating in the competitive luxury goods sector, Artini maintains a niche position through multi-channel distribution and brand-focused strategy rather than competing with larger luxury conglomerates. The company's hybrid approach combining online and offline channels provides flexibility but faces intense competition from both global luxury brands and emerging digital-native accessories companies.

Revenue Profitability And Efficiency

The company reported HKD 150.7 million in revenue with net income of HKD 7.6 million, indicating modest profitability margins. Operating cash flow was negative HKD 39.5 million, suggesting potential working capital challenges or investment activities affecting cash generation. The negative operating cash flow relative to positive net income warrants further investigation into receivables and inventory management.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0063 reflects modest earnings power relative to the substantial share count. Capital expenditures of HKD 2.7 million indicate limited investment in fixed assets, suggesting the business operates with relatively light capital requirements. The negative operating cash flow raises questions about sustainable earnings quality and working capital efficiency.

Balance Sheet And Financial Health

The company maintains HKD 53.3 million in cash against HKD 4.7 million in total debt, providing comfortable liquidity coverage. The strong cash position relative to modest debt levels indicates conservative financial leverage. The balance sheet structure appears solid with adequate liquidity buffers for ongoing operations.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's focus on retaining capital for business development. The global distribution footprint suggests growth ambitions, though specific growth rates and trends cannot be determined from the provided data. The absence of dividends aligns with many growth-oriented small-cap companies.

Valuation And Market Expectations

With a market capitalization of approximately HKD 397 million, the company trades at roughly 2.6 times revenue and 52 times earnings. The negative beta of -0.217 suggests unusual correlation patterns with the broader market, potentially indicating specialized investor base or unique risk characteristics. Valuation multiples appear elevated relative to profitability metrics.

Strategic Advantages And Outlook

The company's multi-channel distribution strategy and global market presence provide diversification benefits. However, negative operating cash flow and competitive luxury goods market present ongoing challenges. Success will depend on effective brand building, e-commerce platform development, and prudent capital allocation across diverse geographic markets.

Sources

Company financial statementsHong 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