investorscraft@gmail.com

Intrinsic ValueFulum Group Holdings Limited (1443.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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fulum Group Holdings Limited is a Hong Kong-based restaurant operator in the competitive Consumer Cyclical sector, primarily generating revenue through its extensive network of 91 restaurants and ancillary food-related services. Its core business model is built on operating three distinct brands—Fulum, Sportful Garden, and Asian Catering Line—catering to diverse dining segments, alongside a smaller supermarket division and food product distribution. The company's market position is that of a mid-tier, multi-brand casual dining group, heavily concentrated in Hong Kong with a minimal foothold in Mainland China, operating in a highly fragmented and cost-sensitive industry. This positioning requires a focus on operational efficiency and brand differentiation to navigate intense local competition and shifting consumer preferences in the Asian food service market.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 1.70 billion, demonstrating significant top-line scale from its extensive restaurant operations. However, profitability was challenged with a net loss of HKD 66.4 million and negative diluted EPS of HKD 0.051, indicating margin pressure from operating costs or potential impairments. Strong operating cash flow of HKD 342.1 million suggests effective working capital management despite the bottom-line loss.

Earnings Power And Capital Efficiency

Despite the reported net loss, the substantial positive operating cash flow signifies underlying earnings power from core restaurant activities. Capital expenditures of HKD 61.2 million were directed towards maintaining and potentially expanding the store network, reflecting a capital-intensive business model typical for physical retail and dining establishments.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 74.6 million against total debt of HKD 643.9 million, indicating a leveraged financial structure. The high debt level relative to cash and market capitalization raises concerns about financial flexibility and interest coverage, particularly in a loss-making period.

Growth Trends And Dividend Policy

The company maintained a small dividend of HKD 0.003 per share, signaling a commitment to shareholder returns despite the net loss. Growth appears focused on managing its existing large portfolio of 91 restaurants rather than aggressive expansion, given the negative earnings and significant debt load.

Valuation And Market Expectations

With a market capitalization of approximately HKD 72.8 million, the market values the company at a significant discount to its annual revenue, reflecting skepticism about its profitability and high leverage. The negative beta of -0.156 suggests a stock price movement that is inversely correlated to the broader market, which is unusual and may indicate specific investor perceptions or a thin float.

Strategic Advantages And Outlook

The company's primary advantage is its scale and established multi-brand presence in the Hong Kong dining scene. The outlook is cautious, hinging on its ability to return to profitability, manage its substantial debt burden, and navigate post-pandemic consumer behavior and cost inflation in the competitive restaurant sector.

Sources

Company DescriptionFinancial Data Provided

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