investorscraft@gmail.com

Intrinsic ValueBesunyen Holdings Company Limited (0926.HK)

Previous CloseHK$2.58
Intrinsic Value
Upside potential
Previous Close
HK$2.58

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

Besunyen Holdings operates within the specialized consumer health and packaged foods sector in China, focusing on the research, development, production, and sale of therapeutic tea products and over-the-counter (OTC) pharmaceuticals. Its core revenue model is driven by the sale of its flagship Besunyen brand teas, including detox and slimming varieties, and weight-loss medications like LARLLY Orlistat, distributed through a multi-channel network of OTC pharmacies, retail terminals in supermarkets, and major e-commerce platforms. The company occupies a distinct niche at the intersection of traditional wellness and modern consumer goods, leveraging the cultural acceptance of herbal remedies while competing in the highly fragmented and competitive Chinese health products market. Its market positioning is that of a specialized, brand-focused player, targeting health-conscious consumers seeking weight management and detoxification solutions, though it operates on a smaller scale compared to larger, diversified consumer staples corporations.

Revenue Profitability And Efficiency

The company generated HKD 484.3 million in revenue for the period. It achieved a net income of HKD 14.8 million, indicating a relatively thin net profit margin. Operating cash flow was positive at HKD 10.5 million, though it was significantly lower than net income, suggesting potential working capital movements or non-cash adjustments impacting cash generation during the fiscal year.

Earnings Power And Capital Efficiency

Besunyen reported a diluted EPS of HKD 0.12, reflecting its earnings power on a per-share basis. Capital expenditures were modest at HKD 5.0 million, indicating a business that is not highly capital intensive. The relationship between its operating cash flow and capital expenditures suggests the company is currently funding its investments from its own operations.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged with a strong liquidity position. Cash and cash equivalents stood at a robust HKD 134.2 million, significantly outweighing its total debt of just HKD 5.7 million. This low debt level provides considerable financial flexibility and indicates a low-risk financial structure for the company.

Growth Trends And Dividend Policy

The company has demonstrated a notable commitment to shareholder returns, distributing a dividend of HKD 0.25 per share. This payout is more than double the reported diluted EPS, indicating a distribution policy that may be utilizing retained earnings or cash reserves, which is a significant characteristic of its current capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 327.7 million, the market values the company at a significant premium to its book value, given its substantial cash holdings. The beta of 1.365 suggests the stock has higher volatility than the overall market, reflecting investor perceptions of its risk profile within the consumer defensive sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused brand and niche within the therapeutic tea and OTC weight-loss market in China. Its outlook is tied to consumer health trends and its ability to effectively compete and grow its brand presence against both traditional pharmaceutical companies and larger consumer goods firms in a dynamic market.

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