investorscraft@gmail.com

Intrinsic ValueConvenience Retail Asia Limited (0831.HK)

Previous CloseHK$0.35
Intrinsic Value
Upside potential
Previous Close
HK$0.35

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

Convenience Retail Asia Limited operates as a specialty retailer in the consumer defensive sector, primarily through its bakery and eyewear segments. Its core revenue model is derived from the operation of physical retail stores under the Saint Honore bakery brand and Zoff eyewear brand, supplemented by online sales channels. The company maintains a significant presence in Hong Kong, with additional operations in Macau and the Chinese Mainland, positioning itself in the competitive quick-service food and value-oriented optical retail markets. Its Saint Honore chain is a well-established bakery brand in the region, offering freshly baked goods, cakes, and pastries, while the Zoff business provides affordable, fast-fashion eyewear. This dual-segment approach diversifies its revenue streams but also exposes it to competitive pressures and consumer discretionary spending trends in its operating regions. The company's market position is that of a regional, niche player rather than a dominant mass-market retailer, relying on brand recognition and store footprint in its core markets for stability.

Revenue Profitability And Efficiency

The company generated HKD 1.49 billion in revenue for the period. It achieved a net income of HKD 23.9 million, indicating modest profitability. Operating cash flow was strong at HKD 244.8 million, significantly exceeding net income, suggesting healthy cash conversion from its store operations and efficient working capital management.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0308. The substantial operating cash flow of HKD 244.8 million, compared to capital expenditures of HKD 38.1 million, demonstrates robust cash generation from core activities. This indicates the company's established store network can fund its maintenance capex and provide returns to shareholders.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with HKD 206.0 million in cash and equivalents. Total debt is reported at HKD 233.8 million. The company's financial health appears stable, with sufficient cash reserves to manage its debt obligations and support ongoing operational needs.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, paying a dividend per share of HKD 0.02. The payout represents a significant portion of its earnings, indicating a shareholder-friendly policy. Future growth is likely tied to the expansion and performance of its existing store formats in its core markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 252.7 million, the company trades at a low multiple relative to its revenue. The negative beta of -0.116 suggests its stock price movement has historically been inversely correlated with the broader market, which is unusual for a consumer defensive company.

Strategic Advantages And Outlook

The company's strategic advantages lie in its established brand recognition for Saint Honore bakeries and its diversified retail footprint across bakery and eyewear. The outlook depends on its ability to navigate competitive retail markets, consumer spending patterns in Hong Kong and mainland China, and effectively manage its dual business segments for sustained profitability.

Sources

Company DescriptionPublic Financial 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