investorscraft@gmail.com

Intrinsic ValueMOS House Group Limited (1653.HK)

Previous CloseHK$3.16
Intrinsic Value
Upside potential
Previous Close
HK$3.16

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

MOS House Group Limited operates as a specialized retailer and distributor of premium tiles and bathroom fixtures in Hong Kong and Macau's competitive construction materials sector. The company focuses on porcelain, ceramic, and mosaic tiles, serving both project customers and distributors through its network of 15 retail shops. This niche positioning allows MOS House to target the home improvement, remodeling, and furnishing markets with specialized products. The company's revenue model combines direct retail sales with wholesale distribution, leveraging its established presence since 1998 to maintain relationships with construction firms and individual customers. Operating as a subsidiary of RB Power Limited, MOS House maintains a focused geographic footprint concentrated in Hong Kong and Macau, which exposes it to regional property market fluctuations but provides deep local market knowledge. The company's market position is characterized by its specialization in premium tile products rather than competing across broader building materials categories.

Revenue Profitability And Efficiency

The company generated HKD 109.4 million in revenue but reported a net loss of HKD 3.4 million, indicating margin pressure in the competitive building materials sector. Despite the negative bottom line, operating cash flow of HKD 14.5 million suggests reasonable operational efficiency in converting sales to cash. The modest capital expenditures of HKD 313,000 reflect a capital-light retail model focused on inventory rather than significant fixed asset investments.

Earnings Power And Capital Efficiency

MOS House demonstrated weak earnings power with a diluted EPS of -HKD 0.012, reflecting challenging market conditions or competitive pressures. The positive operating cash flow relative to the net loss suggests non-cash charges affecting profitability. The company's capital efficiency appears constrained by the net loss position, though the cash flow generation indicates some operational resilience despite the difficult earnings environment.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 137.4 million significantly exceeding cash and equivalents of HKD 1.4 million, creating liquidity constraints. The high debt load relative to the company's market capitalization of approximately HKD 216 million indicates substantial financial risk. This debt-heavy structure may limit strategic flexibility and increase vulnerability to interest rate changes or revenue declines.

Growth Trends And Dividend Policy

Current financial performance shows contraction with negative earnings growth and no dividend distribution, reflecting the company's focus on preserving capital during challenging market conditions. The absence of dividends aligns with the net loss position and suggests management prioritizes financial stability over shareholder returns. Growth trends appear negative based on the current fiscal year's performance metrics.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 216 million, the market appears to be pricing in significant challenges given the negative earnings and high debt levels. The negative beta of -0.716 suggests the stock moves counter to broader market trends, possibly reflecting its niche market positioning and specific risk factors rather than general market sentiment.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized product focus and established retail network in Hong Kong and Macau. However, the outlook remains challenging due to high leverage and competitive market conditions. Success will depend on improving operational efficiency, managing debt levels, and potentially expanding product offerings to enhance revenue diversification in a cyclical construction market.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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