investorscraft@gmail.com

Intrinsic ValueYesAsia Holdings Limited (2209.HK)

Previous CloseHK$3.53
Intrinsic Value
Upside potential
Previous Close
HK$3.53

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

YesAsia Holdings operates as a specialized e-commerce platform focused on Asian fashion, lifestyle, beauty, and entertainment products, serving global markets through its three distinct websites. The company employs a dual revenue model encompassing both business-to-business (B2B) wholesale through asianbeautywholesale.com and direct business-to-consumer (B2C) retail via yesasia.com and yesstyle.com. This strategic approach allows YesAsia to capture value across different customer segments while leveraging its extensive supply chain relationships with Asian manufacturers and brands. Operating within the competitive specialty retail sector, the company has established a niche position by catering to international demand for Asian cultural products, particularly K-beauty and J-fashion, which have gained significant global popularity. Its long-standing market presence since 1997 provides established vendor relationships and brand recognition, though it faces intense competition from larger global e-commerce platforms and specialized regional retailers. The company's market positioning relies on its curated product selection and cultural authenticity rather than competing on scale alone.

Revenue Profitability And Efficiency

YesAsia generated HKD 345.8 million in revenue for the period, achieving net income of HKD 19.1 million. The company maintained positive operating cash flow of HKD 1.9 million despite capital expenditures of HKD 3.2 million, indicating reasonable operational efficiency. The profitability metrics suggest the company operates with modest margins in the competitive e-commerce landscape while managing its working capital effectively.

Earnings Power And Capital Efficiency

The company reported diluted EPS of HKD 0.046, reflecting its earnings capacity relative to its share structure. Operating cash flow generation, while positive, was relatively modest compared to net income, suggesting some timing differences in working capital management. The negative capital expenditure figure indicates net disposals rather than investments in fixed assets during the period.

Balance Sheet And Financial Health

YesAsia maintains a conservative financial position with HKD 15.5 million in cash and equivalents against total debt of HKD 22.8 million. The moderate debt level and available liquidity provide financial flexibility, though the debt-to-cash ratio suggests some leverage. The balance sheet structure appears manageable given the company's operational scale and cash generation capabilities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.075, which exceeds the diluted EPS, indicating a payout from retained earnings. This dividend policy suggests management's confidence in maintaining cash distributions despite the modest earnings level. The growth trajectory appears stable rather than aggressive, focusing on sustainable operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.68 billion, the company trades at significant multiples relative to its current earnings and revenue, suggesting market expectations for future growth or potential strategic value. The negative beta of -0.013 indicates low correlation with broader market movements, reflecting its niche market positioning and specialized business model.

Strategic Advantages And Outlook

YesAsia's primary advantages include its established brand presence since 1997, specialized focus on Asian products, and dual B2B/B2C revenue streams. The company benefits from growing global interest in Asian culture and beauty products, though it must navigate increasing competition and evolving consumer preferences. Its outlook depends on effectively leveraging its niche positioning while adapting to digital commerce trends.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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