investorscraft@gmail.com

Intrinsic ValueSG Group Holdings Limited (1657.HK)

Previous CloseHK$13.54
Intrinsic Value
Upside potential
Previous Close
HK$13.54

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

SG Group Holdings Limited operates as a specialized apparel supply chain partner, providing design, sourcing, and consultation services to global fashion retailers. The company generates revenue through two primary segments: the direct supply of apparel products and value-added consultation services. Its core business model involves acting as an intermediary between manufacturers and retailers, offering trend forecasting, design specifications, and quality assurance while facilitating compliance with corporate social responsibility standards. Operating internationally across key markets including the UK, China, Germany, and the US, the company positions itself as a integrated service provider rather than a pure manufacturer. This niche focus allows it to cater to retailers seeking outsourced design and sourcing capabilities without maintaining in-house teams. The company's showroom operations and property investments provide supplementary revenue streams, though apparel supply remains its central activity. Its market position is characterized by its role as a specialized B2B service provider in the competitive global fashion supply chain, leveraging its Hong Kong base for international trade connectivity.

Revenue Profitability And Efficiency

The company reported revenue of HKD 153.8 million but experienced a net loss of HKD 6.0 million, indicating margin pressure within its operations. Negative operating cash flow of HKD 12.7 million further highlights operational challenges, suggesting that current revenue levels may be insufficient to cover operating expenses efficiently in this fiscal period.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.19 and negative operating cash flow, the company's current earnings power appears constrained. Minimal capital expenditures of HKD 30,000 indicate a asset-light model but also suggest limited investment in growth initiatives, reflecting cautious capital allocation in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows HKD 30.4 million in cash against HKD 14.0 million in total debt, providing some liquidity buffer. However, the negative cash flow from operations raises concerns about the sustainability of this position without additional financing or improved operational performance in subsequent periods.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth momentum, with the company reporting a net loss for the period. The dividend per share of HKD 0 reflects a conservative capital retention policy appropriate for a company navigating operational challenges and prioritizing financial stability over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of HKD 505.6 million, the company trades at a significant premium to its revenue base, suggesting market expectations for future recovery or growth potential. The low beta of 0.136 indicates relatively low correlation with broader market movements, typical for niche specialty companies.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service model combining design, sourcing, and compliance services for fashion retailers. Its international presence across key markets provides diversification benefits, though current operational challenges require careful management to return to profitability and positive cash flow generation in the competitive apparel supply sector.

Sources

Company filingsHong Kong Stock Exchange disclosures

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