investorscraft@gmail.com

Intrinsic ValueL'Occitane International S.A. (0973.HK)

Previous CloseHK$33.80
Intrinsic Value
Upside potential
Previous Close
HK$33.80

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

L'Occitane International S.A. is a global manufacturer and retailer of premium natural-ingredient-based cosmetics and well-being products, operating in the consumer defensive sector. The company's core revenue model is built on a multi-brand, multi-channel strategy, marketing its diverse portfolio—including skincare, fragrances, body care, and makeup—under distinct brand names like L'OCCITANE en Provence, ELEMIS, and Sol de Janeiro. It generates sales through an extensive network of 1,490 owned retail stores, over 1,500 third-party points of sale, and a robust e-commerce platform, targeting final consumers and intermediaries such as travel retailers and distributors. This approach allows it to capture value across different market segments and geographies, from mass-premium to luxury. Its market positioning is that of a differentiated player in the competitive beauty industry, leveraging its Provençal heritage and brand storytelling to foster customer loyalty and justify premium pricing. The company maintains a significant international footprint, with substantial operations in Asia, the Americas, and Europe, making it a well-established mid-cap player with a recognizable global brand identity.

Revenue Profitability And Efficiency

The company generated HKD 2.54 billion in revenue for FY2024. Profitability was challenged, with net income of HKD 93.9 million, indicating margin pressure. Operating cash flow of HKD 260.5 million was healthy and significantly higher than net income, suggesting strong cash conversion from its operations, which is a positive indicator of operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.54, reflecting the company's earnings power on a per-share basis. Capital expenditures of HKD -64.3 million indicate ongoing investment in its retail and operational infrastructure. The relationship between operating cash flow and capex suggests the company is funding its growth investments from its own cash generation.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 139.5 million against total debt of HKD 876.2 million. This level of debt, while notable, appears manageable relative to the company's market capitalization and cash flow generation. The overall financial health requires monitoring of leverage, but no immediate solvency risks are evident from the provided figures.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, paying a dividend of HKD 0.26 per share. This dividend policy, alongside its ongoing capital expenditure for store network and brand development, indicates a balanced approach to pursuing growth while providing shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 49.85 billion, the market valuation implies significant growth expectations beyond the current level of profitability. A beta of 0.719 suggests the stock is perceived as less volatile than the broader market, which is typical for a established consumer defensive company.

Strategic Advantages And Outlook

The company's key strategic advantages lie in its strong, authentic brand portfolio and global omnichannel distribution. Its outlook is tied to successfully managing its multi-brand strategy, navigating competitive and inflationary pressures, and leveraging its digital channels to drive future growth while maintaining its premium market positioning.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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