investorscraft@gmail.com

Intrinsic ValueEmperor Watch & Jewellery Limited (0887.HK)

Previous CloseHK$0.30
Intrinsic Value
Upside potential
Previous Close
HK$0.30

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

Emperor Watch & Jewellery Limited operates as a specialized retailer in the luxury goods sector, focusing on the sale of high-end European-made timepieces and its own Emperor Jewellery brand of fine jewelry. The company's core revenue model is built on direct retail sales through a network of 99 self-branded stores, boutiques, and multi-brand outlets across key Asian markets, including Hong Kong, Macau, Mainland China, Singapore, and Malaysia, supplemented by an online shopping platform. This strategic physical presence in premium shopping districts, combined with a vertically integrated approach to jewelry design and manufacturing, allows it to capture value across the supply chain. The company occupies a mid-to-high market positioning, catering to aspirational and affluent consumers seeking branded luxury accessories, though it operates in a highly competitive environment dominated by global giants and independent artisans. Its longevity, established since 1942, provides a foundation of brand trust and customer loyalty in its core markets.

Revenue Profitability And Efficiency

The company generated HKD 5.23 billion in revenue for the period. Profitability was demonstrated with a net income of HKD 257 million, translating to a net margin of approximately 4.9%. Strong operating cash flow of HKD 769 million significantly exceeded net income, indicating high-quality earnings and efficient cash conversion from its retail operations.

Earnings Power And Capital Efficiency

The business exhibits moderate earnings power with diluted EPS of HKD 0.038. Capital efficiency appears robust as evidenced by the substantial operating cash flow, which funded operations without requiring capital expenditures during this period, suggesting a asset-light model for its store network.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 916 million. Total debt stands at HKD 412 million, resulting in a conservative net cash position. This provides a solid buffer against market volatility and supports financial flexibility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.01 per share. The payout represents a portion of earnings, indicating a balanced approach between rewarding investors and retaining capital for potential future expansion or operational needs within the cyclical luxury sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.47 billion, the market values the company at a price-to-sales multiple near 0.47x. A beta of 0.856 suggests the stock is expected to be slightly less volatile than the broader market, reflecting its established but niche position in the consumer cyclical space.

Strategic Advantages And Outlook

Key advantages include a long-established brand, a strategic retail footprint in affluent Asian markets, and a vertically integrated jewelry segment. The outlook is tied to consumer sentiment in its core regions and the recovery of tourism, which is crucial for its store traffic in key locations like Hong Kong and Macau.

Sources

Company DescriptionProvided Financial Data

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