investorscraft@gmail.com

Intrinsic ValueSnack Empire Holdings Limited (1843.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

Snack Empire Holdings Limited operates as a specialized food and beverage retailer, focusing on the wholesale and retail distribution of authentic Taiwanese street snacks and beverages under its flagship Shihlin Taiwan Street Snacks brand. The company's core revenue model is built on a franchised and company-owned outlet network spanning 233 locations across diverse international markets including Singapore, Malaysia, Indonesia, the United States, Egypt, and Cambodia. This geographic diversification mitigates market-specific risks while leveraging global appetite for Asian culinary experiences. Operating within the competitive consumer cyclical sector, the company capitalizes on the growing consumer trend towards experiential dining and ethnic snack foods. Its market positioning is that of a niche player offering standardized, portable Taiwanese cuisine, competing with both local street food vendors and international quick-service restaurants. The asset-light franchising strategy supports brand expansion with lower capital outlay, though it requires consistent brand management and quality control across its distributed operational footprint.

Revenue Profitability And Efficiency

The company generated HKD 29.6 million in revenue for the period but reported a net loss of HKD 0.5 million, indicating margin pressure amidst its international expansion. Operating cash flow was positive at HKD 1.2 million, though capital expenditures of HKD 2.6 million suggest ongoing investment in its store network and operational infrastructure.

Earnings Power And Capital Efficiency

Negative diluted EPS of HKD 0.0006 reflects current challenges in translating top-line performance to bottom-line results. The capital expenditure significantly exceeded operating cash flow, indicating a net cash outflow from investing activities and highlighting the capital-intensive nature of its physical expansion strategy.

Balance Sheet And Financial Health

The balance sheet shows strength with HKD 18.0 million in cash against HKD 5.6 million in total debt, providing adequate liquidity. This conservative leverage position offers financial flexibility to navigate the current loss-making period while supporting continued strategic investments.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, retaining all earnings to fund growth initiatives and international market penetration. The expansion to 233 outlets across six countries demonstrates an aggressive growth trajectory, though recent profitability challenges suggest the need for improved operational scaling.

Valuation And Market Expectations

With a market capitalization of HKD 104.0 million and a beta of 0.739, the market appears to price the stock with moderate volatility expectations relative to the broader market. The valuation likely incorporates expectations of future profitability following the current investment phase.

Strategic Advantages And Outlook

The company's primary advantage lies in its specialized niche offering and international footprint diversification. The outlook depends on achieving operational leverage from its expanding store network and improving profitability through scale efficiencies and market maturation across its diverse geographic presence.

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