investorscraft@gmail.com

Intrinsic ValueVeeko International Holdings Limited (1173.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

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

Veeko International Holdings Limited operates a dual business model spanning cosmetics retail through its Colourmix and MORIMOR stores and fashion retail under the Veeko and Wanko brands, primarily targeting female consumers in Hong Kong, Macau, and mainland China. The company generates revenue through both physical retail channels and online sales, positioning itself in the competitive value-to-mid-market segments of the Asian beauty and apparel industries. Its market position is characterized by an extensive store network of 140 locations across its operating regions, though it faces intense competition from both international brands and local retailers. The company's vertical integration through manufacturing capabilities for its fashion products provides some cost control advantages, while its cosmetics retail business operates as a distributor for third-party brands. This hybrid model creates diversification but also exposes the company to multiple competitive fronts and shifting consumer preferences in fashion and beauty retail.

Revenue Profitability And Efficiency

The company reported revenue of HKD 481.5 million but experienced significant challenges with a net loss of HKD 124.8 million, indicating substantial profitability pressures. The negative earnings per share of HKD -0.0495 reflects the difficult operating environment, particularly in the retail sector where margin compression and operational costs have impacted bottom-line performance despite maintaining revenue generation capabilities.

Earnings Power And Capital Efficiency

Operating cash flow remained positive at HKD 23.99 million, suggesting the core business maintains some cash-generating ability despite the reported losses. Capital expenditures were modest at HKD -2.5 million, indicating conservative investment in maintaining existing operations rather than aggressive expansion, which aligns with the challenging retail market conditions and the company's current financial constraints.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 649.2 million significantly exceeding cash and equivalents of HKD 13.1 million, creating substantial financial risk. The high debt burden relative to the company's market capitalization of HKD 62.95 million indicates potential solvency concerns and limited financial flexibility for navigating current market challenges.

Growth Trends And Dividend Policy

Current performance reflects contraction rather than growth, with the company suspending dividend payments entirely. The absence of dividends and negative earnings suggest a focus on capital preservation and operational restructuring rather than shareholder returns, indicating management's priority is addressing fundamental business challenges before pursuing growth initiatives.

Valuation And Market Expectations

With a market capitalization of HKD 62.95 million trading below revenue, the market appears to discount significant challenges including high debt levels and recent losses. The beta of 0.657 suggests moderate volatility relative to the market, reflecting investor perception of the company's defensive characteristics despite its current financial difficulties.

Strategic Advantages And Outlook

The company's primary advantages include its established store network and dual-brand retail presence across key Asian markets. However, the outlook remains challenging due to high leverage and competitive pressures. Success will depend on effective debt management, operational restructuring, and adapting to evolving consumer retail preferences in the post-pandemic environment.

Sources

Company filingsHong Kong Stock Exchange disclosuresAnnual reports

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