investorscraft@gmail.com

Intrinsic ValueUlferts International Limited (1711.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

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

Ulferts International Limited operates as a specialized furniture retailer in Hong Kong's competitive consumer cyclical sector. The company generates revenue through multiple retail channels including its proprietary Dormire specialty stores, Ulfenbo department store counters, pop-up stores, and a network of independent dealers. Its product portfolio spans mattresses, sofas, beds, cabinets, and dining sets under the Ulfenbo brand, complemented by compact furniture offerings through at home stores. The company has established a distinctive market position by catering to both individual consumers and corporate clients through custom furniture design and installation services. With 28 points-of-sale operating under various brand names including Ulferts Signature and Slumberland, the company maintains a physical retail presence while also providing group tenancy agency services for project customers. This multi-channel approach allows Ulferts to address diverse market segments within Hong Kong's furniture retail landscape.

Revenue Profitability And Efficiency

The company reported revenue of HKD 153.0 million for the period, though it experienced a net loss of HKD 41.0 million. Despite the negative bottom line, operating cash flow remained positive at HKD 18.8 million, indicating some operational efficiency in working capital management. The diluted EPS of -HKD 0.0513 reflects the challenging profitability environment faced by the specialty retail operation in the current market conditions.

Earnings Power And Capital Efficiency

Ulferts demonstrates modest capital expenditure discipline with outflows of HKD 0.8 million, suggesting careful allocation of resources amid difficult operating conditions. The positive operating cash flow generation, despite the net loss, indicates some underlying earnings power through core retail operations. The company's ability to maintain cash generation from operations provides a foundation for potential recovery when market conditions improve.

Balance Sheet And Financial Health

The balance sheet shows HKD 27.3 million in cash and equivalents against total debt of HKD 18.5 million, providing a reasonable liquidity buffer. The net cash position offers some financial flexibility, though the recent losses have impacted overall financial health. The company's subsidiary structure under Ulferts International Group Holdings Limited may provide additional support mechanisms if needed.

Growth Trends And Dividend Policy

Current performance reflects challenging growth conditions with no dividend distribution during this period. The absence of dividends aligns with the company's loss position and focus on preserving capital. Historical trends would be needed to assess whether this represents a deviation from previous growth patterns or dividend policies in more favorable market environments.

Valuation And Market Expectations

With a market capitalization of HKD 86.4 million, the market appears to be pricing the company at a significant discount to its revenue base, reflecting concerns about profitability recovery. The low beta of 0.248 suggests the stock exhibits less volatility than the broader market, potentially indicating investor perception of limited growth prospects or stable but challenged operations.

Strategic Advantages And Outlook

The company's multi-brand retail strategy and diverse sales channels provide some resilience in the competitive Hong Kong furniture market. Its long-established presence since 1975 offers brand recognition, though current market conditions and consumer spending patterns present significant challenges. The outlook depends on improving retail margins and potentially expanding corporate services to offset cyclical retail weaknesses.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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