investorscraft@gmail.com

Intrinsic ValueMilan Station Holdings Limited (1150.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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

Milan Station Holdings Limited operates as a specialty retailer in the luxury goods sector, focusing on both unused and second-hand handbags, fashion accessories, and wellness products across Hong Kong, Macau, and Mainland China. The company generates revenue through its physical retail stores under the Milan Station, MS, and THANN brands, complemented by online sales channels. Its business model capitalizes on the growing demand for pre-owned luxury items and premium wellness products, targeting value-conscious luxury consumers. In addition to its core retail operations, the company engages in ancillary activities including money lending and securities trading, which provide diversification but represent secondary revenue streams. Operating in a highly competitive luxury retail environment, Milan Station maintains a niche position by specializing in authenticated second-hand luxury goods, though it faces intense competition from both traditional luxury retailers and digital marketplaces.

Revenue Profitability And Efficiency

The company reported revenue of HKD 111.9 million for the period, reflecting its operational scale in the luxury retail segment. However, profitability remains challenged with a net loss of HKD 26.4 million, indicating ongoing operational inefficiencies and potential margin pressures. Negative operating cash flow of HKD 527,000 further underscores working capital management challenges in the current retail environment.

Earnings Power And Capital Efficiency

Milan Station's earnings power appears constrained, evidenced by negative diluted EPS of HKD -0.0274. The absence of capital expenditures suggests limited investment in growth initiatives or store refurbishments. The company's ancillary activities in money lending and securities trading have not sufficiently offset core retail weaknesses, indicating suboptimal capital allocation across business segments.

Balance Sheet And Financial Health

The balance sheet shows HKD 11.2 million in cash against total debt of HKD 18.8 million, creating a net debt position that raises liquidity concerns. With a market capitalization of HKD 359.4 million, the company maintains equity value but the debt burden relative to cash reserves may constrain financial flexibility. The negative beta of -0.285 suggests counter-cyclical characteristics relative to the broader market.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with negative profitability metrics. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve capital. The lack of dividend distributions reflects management's focus on stabilizing operations rather than shareholder returns in the current challenging retail environment.

Valuation And Market Expectations

Trading at a market capitalization of HKD 359.4 million, the market appears to be valuing the company's assets and potential recovery rather than current earnings power. The negative earnings multiple reflects investor skepticism about near-term profitability, while the enterprise value suggests expectations of either turnaround potential or asset value realization in the luxury retail space.

Strategic Advantages And Outlook

The company's niche in authenticated second-hand luxury goods provides some differentiation in a crowded market. However, operational challenges and negative cash flow necessitate strategic reassessment. The outlook depends on improving retail efficiency, optimizing the multi-brand portfolio, and potentially leveraging the growing pre-owned luxury market trend while managing financial constraints effectively.

Sources

Company Annual ReportHong Kong Stock Exchange filingsBloomberg 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