investorscraft@gmail.com

Intrinsic ValueCasablanca Group Limited (2223.HK)

Previous CloseHK$0.80
Intrinsic Value
Upside potential
Previous Close
HK$0.80

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

Casablanca Group Limited operates as a vertically integrated manufacturer and retailer of premium bedding and home accessories, serving consumers across Hong Kong, Macau, mainland China, and international markets. The company's core revenue model encompasses the entire value chain from product design and manufacturing to distribution through retail channels, leveraging its established Casa Calvin, Casablanca, and CASA-V brands. Operating within the competitive consumer cyclical sector, Casablanca focuses on quality bed linens, duvets, pillows, and complementary home furnishings, positioning itself in the mid-to-premium segment of the market. The company maintains a niche presence through brand recognition and integrated operations, though it faces intense competition from both global home textile giants and local manufacturers. Its subsidiary structure under World Empire Investment Inc. provides organizational stability while serving diverse regional markets with tailored product offerings.

Revenue Profitability And Efficiency

The company generated HKD 247.1 million in revenue for the period but reported a net loss of HKD 9.8 million, indicating margin pressure and operational challenges. Positive operating cash flow of HKD 18.4 million suggests some cash generation capability despite the bottom-line loss. The absence of capital expenditures during the period may reflect conservative investment strategy or paused expansion plans.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.038 reflects the company's current lack of earnings power amid challenging market conditions. The negative net income demonstrates inefficient capital allocation and operational performance. The modest operating cash flow generation provides some buffer but doesn't fully offset the profitability concerns in the current operating environment.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 129.3 million in cash against HKD 27.5 million in total debt, providing substantial financial flexibility. This conservative balance sheet structure with significant cash reserves offers protection against ongoing operational losses and market volatility. The low debt level relative to cash indicates minimal financial risk.

Growth Trends And Dividend Policy

Current performance shows revenue generation but negative profitability, suggesting challenging growth conditions. The company maintained a zero dividend policy, consistent with its loss-making position and likely focused on preserving cash. The absence of capital expenditures indicates a potentially defensive stance rather than aggressive expansion in the current market environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 79.9 million, the company trades below its revenue and significantly below its cash balance, suggesting market skepticism about growth prospects. The extremely low beta of 0.088 indicates minimal correlation with broader market movements, reflecting its niche positioning and limited institutional interest.

Strategic Advantages And Outlook

The company's vertically integrated model and established brand portfolio provide some competitive advantages in specific regional markets. However, current profitability challenges and intense competition in the home textiles sector present significant headwinds. The strong cash position offers strategic optionality for potential restructuring or market repositioning initiatives.

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