investorscraft@gmail.com

Intrinsic ValueMajor Holdings Limited (1389.HK)

Previous CloseHK$0.28
Intrinsic Value
Upside potential
Previous Close
HK$0.28

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

Major Holdings Limited operates as a specialized distributor and retailer of premium wine and spirits within Hong Kong's competitive beverage market. The company generates revenue through multiple channels including direct retail sales from its physical shops, distribution partnerships with luxury hotels and private clubs, and value-added services such as wine storage and consignment arrangements. Its product portfolio encompasses a curated selection of red wines, white wines, sparkling varieties, sake, and complementary accessory products, targeting discerning consumers and hospitality clients. Operating in the consumer defensive sector, the company positions itself as a niche player in Hong Kong's sophisticated wine market, leveraging its established network to serve high-end retail organizations and five-star hotel clients. The business model combines traditional retail with trade distribution and service offerings, creating a diversified revenue base within the premium alcoholic beverage segment. Founded in 2007 and headquartered in Tsim Sha Tsui, the company has developed specialized expertise in wine trading and distribution, though it operates in a market characterized by intense competition and evolving consumer preferences.

Revenue Profitability And Efficiency

The company reported revenue of HKD 58.0 million but experienced significant challenges with a net loss of HKD 13.4 million and negative diluted EPS of HKD 0.0241. Operating cash flow was negative HKD 12.5 million, indicating substantial cash consumption from core operations. Capital expenditures remained modest at HKD 494,000, suggesting limited investment in growth initiatives during the period.

Earnings Power And Capital Efficiency

Current operational performance reflects weak earnings power with negative profitability metrics across all key indicators. The negative operating cash flow combined with minimal capital investment points to inefficient capital deployment and operational challenges. The company's ability to generate returns on invested capital appears constrained by its current scale and market position.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of HKD 11.5 million against modest total debt of HKD 1.2 million, indicating a conservative debt profile. However, the negative cash flow from operations raises concerns about liquidity sustainability. The company's financial health appears challenged by ongoing operational losses despite a relatively clean debt structure.

Growth Trends And Dividend Policy

No dividend distributions were made during the period, consistent with the company's loss-making position. The financial results suggest contraction rather than growth, with negative profitability impacting shareholder returns. The company's current trajectory does not support dividend payments until operational profitability is restored.

Valuation And Market Expectations

With a market capitalization of approximately HKD 205 million, the market appears to be pricing the company based on its asset base rather than earnings potential. The low beta of 0.23 suggests relative insulation from market volatility but may also reflect limited trading activity. Valuation metrics based on earnings are not meaningful given current negative profitability.

Strategic Advantages And Outlook

The company's strategic position lies in its established distribution network and premium product focus within Hong Kong's wine market. However, the outlook remains challenging given current operational losses and negative cash flow. Success will depend on improving operational efficiency, expanding market reach, and potentially restructuring the business model to achieve sustainable profitability in a competitive landscape.

Sources

Company financial reportsHong Kong Stock Exchange filings

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