investorscraft@gmail.com

Intrinsic ValueChristine International Holdings Limited (1210.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Christine International Holdings Limited operates as a bakery chain in China's competitive consumer defensive sector, specializing in the production and retail sale of fresh bakery products. Its core revenue model is derived from direct-to-consumer sales through a diversified physical store network, which includes neighborhood outlets, subway stores, flagship locations, and European-style fresh-bake shops. This multi-format approach targets various consumer occasions and foot traffic patterns across urban centers. The company's product portfolio encompasses breads, cakes, traditional mooncakes, and pastries, catering to daily consumption and seasonal gift-giving markets. Operating since 1993 and headquartered in Shanghai, it maintains a regional presence but faces intense competition from both large-scale bakeries and local artisans. Its market position is that of a specialized retail player in the grocery segment, reliant on brand recognition, store location strategy, and operational efficiency to drive sales in a fragmented and highly competitive industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 292.0 million for FY2021, but this was overshadowed by a significant net loss of HKD 170.1 million. This substantial loss, coupled with negative operating cash flow of HKD 85.3 million, indicates severe operational inefficiency and profitability challenges. The diluted EPS of -HKD 0.17 further reflects the deep financial strain on a per-share basis during this period.

Earnings Power And Capital Efficiency

Christine International demonstrated weak earnings power, with the net loss severely impacting returns. Capital expenditures were minimal at HKD 2.1 million, suggesting limited investment in growth or store refurbishment. The negative operating cash flow indicates the core business was not generating sufficient cash to sustain itself, raising concerns about its ability to fund operations and service obligations without external financing.

Balance Sheet And Financial Health

The balance sheet shows significant stress, with a high total debt of HKD 248.2 million against a cash position of only HKD 17.9 million. This creates a substantial liquidity gap and indicates a highly leveraged financial structure. The company's financial health appears precarious, with debt obligations far exceeding available liquid resources, posing a clear risk to its ongoing viability.

Growth Trends And Dividend Policy

The reported financials for FY2021 reflect a period of contraction and financial distress rather than growth. The company did not pay a dividend, which is consistent with its loss-making position and negative cash flow. The absence of a dividend policy is a direct result of the need to preserve all available capital to address its operational and financial challenges.

Valuation And Market Expectations

With a market capitalization of approximately HKD 69.1 million, the market is valuing the company at a significant discount to its reported revenue, reflecting deep skepticism about its future prospects and ability to return to profitability. The beta of 0.887 suggests its stock price is slightly less volatile than the broader market, but this is likely influenced by its small size and limited trading liquidity.

Strategic Advantages And Outlook

The company's strategic advantages are limited to its established brand name and physical store footprint in China. However, the outlook is highly challenging given its substantial losses, negative cash flow, and heavy debt burden. A successful turnaround would require a significant operational restructuring, potential debt restructuring, and a reversal of the negative sales trend in a highly competitive market.

Sources

Company Annual Report (FY 2021)Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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