investorscraft@gmail.com

Intrinsic ValueRegal Partners Holdings Limited (1575.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

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

Morris Home Holdings Limited operates as a specialized furniture manufacturer and retailer, focusing on the design, production, and sale of sofas and related products under its Morrisofa brand. Its core revenue model is derived from both direct manufacturing and retail operations, targeting the global consumer cyclical sector with a product range that includes stationary, upholstered, and motion sofas, often integrated with smart home features such as audio, massage, and connectivity options. The company serves a diverse international market, including China, the United States, and multiple European countries, positioning itself in the competitive furnishings industry by leveraging its integrated supply chain and branded retail presence through flagship stores to capture value across the production and distribution spectrum.

Revenue Profitability And Efficiency

The company reported revenue of HKD 119.5 million for the period but experienced a significant net loss of HKD 87.7 million, indicating severe profitability challenges. Operating cash flow was negative HKD 38.7 million, further highlighting inefficiencies in converting sales into cash, while capital expenditures were minimal at HKD 836,000, suggesting limited investment in future growth or operational improvements.

Earnings Power And Capital Efficiency

Earnings power is currently weak, with a diluted EPS of -HKD 0.0328 reflecting the net loss. The negative operating cash flow, coupled with modest capital spending, points to poor capital efficiency and an inability to generate positive returns on invested capital, underscoring operational difficulties in the current market environment.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position, with cash and equivalents of only HKD 4.0 million against total debt of HKD 311.0 million, indicating high leverage and potential liquidity concerns. This significant debt burden relative to limited liquid assets raises questions about the company's solvency and ability to meet its financial obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

Recent performance shows negative growth trends, with a substantial net loss and no dividend payments, reflecting a conservative or necessitated retention of capital. The absence of a dividend policy aligns with the company's current loss-making status and focus on preserving cash, though it offers no income return to shareholders amidst these challenges.

Valuation And Market Expectations

With a market capitalization of approximately HKD 138.6 million, the market appears to assign a low valuation, potentially pricing in the company's financial distress and operational losses. The low beta of 0.356 suggests the stock is perceived as less volatile than the market, possibly due to its small size or specific risk profile, but investor expectations for a near-term recovery seem muted given the current financial metrics.

Strategic Advantages And Outlook

The company's integrated model and branded retail presence provide some strategic differentiation in the furniture market, but its high debt and losses pose significant risks. The outlook remains challenging, requiring effective debt management and a return to profitability to stabilize operations and rebuild investor confidence in a competitive sector.

Sources

Hong Kong Stock Exchange filingsCompany annual report

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