investorscraft@gmail.com

Intrinsic ValueChina-Hongkong Photo Products Holdings Limited (1123.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

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

China-Hongkong Photo Products Holdings operates as a diversified consumer goods distributor and retailer in Hong Kong, primarily focused on photographic products and services. The company generates revenue through three segments: merchandise sales of photographic equipment, skincare products, consumer electronics, and household appliances; technical services for photographic processing and professional audio-visual installations; and property investments. Operating under the Fotomax retail brand, the company maintains a physical retail presence while also leveraging online platforms for skincare product sales. Within the competitive Hong Kong consumer cyclical sector, the company occupies a niche position combining traditional photofinishing services with modern consumer electronics distribution. Its market positioning reflects a transitional business model adapting to digital disruption in photographic services while expanding into higher-margin consumer product categories. The company's subsidiary status under Searich Group Limited provides organizational stability but may limit strategic autonomy in a rapidly evolving retail environment.

Revenue Profitability And Efficiency

The company generated HKD 1.00 billion in revenue for the period but reported a net loss of HKD 2.32 million, indicating margin pressure in its core operations. Despite the bottom-line challenges, operating cash flow remained positive at HKD 70.62 million, suggesting reasonable operational efficiency in working capital management. The negative EPS of HKD 0.002 reflects the diluted impact of losses across its substantial share base.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the net loss position, though operating cash generation demonstrates some underlying business vitality. Capital expenditures of HKD 17.40 million represent moderate investment in maintaining operations rather than aggressive expansion. The company's ability to maintain positive operating cash flow despite net losses suggests effective management of receivables and inventory turnover.

Balance Sheet And Financial Health

The balance sheet shows strength with HKD 210.04 million in cash against total debt of HKD 66.79 million, providing substantial liquidity coverage. This conservative financial structure positions the company to weather operational challenges without immediate solvency concerns. The net cash position offers flexibility for strategic initiatives or continued dividend distributions.

Growth Trends And Dividend Policy

Despite operational challenges resulting in net losses, the company maintained a dividend of HKD 0.01 per share, indicating commitment to shareholder returns. The traditional photographic business faces structural headwinds, while newer segments like consumer electronics and skincare represent potential growth vectors. The company's diversification strategy aims to offset declining core photographic services.

Valuation And Market Expectations

With a market capitalization of HKD 148.17 million, the company trades at approximately 0.15 times revenue, reflecting market skepticism about growth prospects and profitability. The beta of 0.833 suggests lower volatility than the broader market, consistent with its small-cap status and stable but challenged business model. Valuation metrics indicate modest expectations for recovery.

Strategic Advantages And Outlook

The company's main advantages include its established Fotomax brand recognition, diversified revenue streams, and strong balance sheet liquidity. Challenges include adapting to digital photography disruption and competitive retail markets. The outlook depends on successful execution of its diversification strategy and margin improvement in newer product categories while managing legacy business decline.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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