investorscraft@gmail.com

Intrinsic ValueErnest Borel Holdings Limited (1856.HK)

Previous CloseHK$1.80
Intrinsic Value
Upside potential
Previous Close
HK$1.80

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

Ernest Borel Holdings Limited operates as a heritage Swiss watchmaker specializing in mechanical and quartz timepieces for both men and women, targeting the luxury goods sector within consumer cyclical markets. The company maintains a vertically integrated business model encompassing design, manufacturing, marketing, and direct sales under its eponymous brand, supplemented by assembly and after-sales services that enhance customer loyalty and recurring revenue streams. Operating primarily in Greater China with additional international presence, Ernest Borel leverages its 1856 founding heritage to position itself in the accessible luxury segment, competing against both established Swiss brands and emerging Asian watchmakers while navigating the highly competitive premium watch market dominated by emotional branding and craftsmanship prestige.

Revenue Profitability And Efficiency

The company generated HKD 99.3 million in revenue but reported a net loss of HKD 47.9 million, indicating significant profitability challenges. Operating cash flow was negative HKD 27.3 million, reflecting operational inefficiencies and potential working capital pressures. The negative earnings per share of HKD 0.13 further confirms the company's struggle to translate revenue into bottom-line performance.

Earnings Power And Capital Efficiency

Ernest Borel demonstrates weak earnings power with negative net income and operating cash flow, suggesting fundamental challenges in its core watchmaking operations. Capital expenditures of HKD 5 million indicate minimal investment in growth or productivity improvements. The company's inability to generate positive cash flows from operations raises concerns about its sustainable capital efficiency and operational viability.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 347 million significantly exceeding cash and equivalents of HKD 10.2 million, creating substantial financial risk. The high debt burden relative to limited liquidity positions suggests potential solvency challenges. The company's financial health appears strained, requiring careful monitoring of debt servicing capabilities and potential restructuring needs.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with negative profitability metrics and cash flow generation. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve capital. Without positive operational trends, the company faces challenges in achieving sustainable growth or reinstating shareholder distributions in the foreseeable future.

Valuation And Market Expectations

With a market capitalization of HKD 562 million, the market appears to be valuing the company above its current operational fundamentals, potentially reflecting brand value or turnaround expectations. The negative beta of -0.054 suggests low correlation with broader market movements, indicating specialized investor interest. Valuation metrics appear disconnected from current financial performance, implying market anticipation of future recovery or strategic developments.

Strategic Advantages And Outlook

The company's primary advantages include its Swiss-made heritage, established brand history since 1856, and vertical integration capabilities. However, the outlook remains challenging given current financial performance and high debt levels. Success depends on executing operational turnarounds, potentially through market expansion, product innovation, or strategic partnerships to leverage its brand equity in competitive luxury markets.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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