investorscraft@gmail.com

Intrinsic ValueBest Mart 360 Holdings Limited (2360.HK)

Previous CloseHK$2.01
Intrinsic Value
Upside potential
Previous Close
HK$2.01

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

Best Mart 360 Holdings Limited operates as a discount leisure food retailer in Hong Kong, primarily under its Best Mart 360 and FoodVille brands. Its core revenue model is generated through the sale of a diverse assortment of prepackaged snacks, confectionery, nuts, dried fruits, beverages, wine, and personal care products from a network of physical retail stores. The company strategically positions itself in the value segment of the consumer defensive sector, targeting price-conscious shoppers seeking variety and convenience. Its market position is built on offering a curated selection of often imported goods at competitive price points, differentiating it from traditional supermarkets and convenience stores. This focus on leisure foods and groceries allows it to capture consistent consumer demand, leveraging its growing store footprint across Hong Kong Island, Kowloon, and the New Territories to build brand recognition and customer loyalty in a highly competitive retail landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 2.81 billion, demonstrating strong top-line performance for a discount retailer. Profitability is solid, with net income reaching HKD 247.5 million, indicating effective cost management and operational control. High operating cash flow of HKD 404.7 million significantly exceeds net income, reflecting excellent cash conversion efficiency and a fundamentally sound business model.

Earnings Power And Capital Efficiency

Best Mart 360 exhibits strong earnings power, as evidenced by its net profit margin of approximately 8.8%. The diluted EPS of HKD 0.25 provides a clear measure of shareholder earnings. The substantial operating cash flow underscores high capital efficiency, funding operations and growth without the need for significant capital expenditures reported in this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 159.5 million against total debt of HKD 328.2 million, indicating a manageable but notable debt load. The company's financial health is supported by its strong cash generation, which provides a buffer for its obligations. The overall leverage appears acceptable for its industry and growth stage.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.21 per share. This represents a high payout ratio relative to its EPS, signaling a commitment to returning capital. Future growth is likely to be driven by strategic expansion of its retail store network beyond the 130 stores previously reported.

Valuation And Market Expectations

With a market capitalization of HKD 2.03 billion, the stock trades at a P/E ratio of approximately 8.2 based on the reported EPS. A beta of 0.226 suggests the market perceives it as a low-volatility, defensive investment, which is consistent with its discount retail sector positioning and stable cash flows.

Strategic Advantages And Outlook

The company's key advantage is its focused niche in discount leisure foods, catering to consistent consumer demand. Its outlook is tied to its ability to execute store expansion while maintaining profitability. The defensive nature of its product offerings provides resilience, but success depends on navigating Hong Kong's competitive retail real estate and consumer spending environment.

Sources

Company DescriptionProvided 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