investorscraft@gmail.com

Intrinsic ValueHerbs Generation Group Holdings Ltd. (2593.HK)

Previous CloseHK$1.18
Intrinsic Value
Upside potential
Previous Close
HK$1.18

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

Herbs Generation Group Holdings Ltd. operates as a specialized developer and marketer of health supplements, cosmetics, and skincare products within the consumer defensive sector. The company maintains a diverse brand portfolio including Herbs, ZINO, Classic, Umeya, Energie, Regal Green, Men's Infinity, and Herbs Pet, targeting various consumer segments through both wellness and personal care offerings. Its revenue model centers on product development, direct sales, and strategic marketing of these proprietary brands across Hong Kong and potentially broader Asian markets. The company positions itself in the competitive household and personal products industry by focusing on health-oriented formulations and multi-brand segmentation. This approach allows Herbs Generation to address distinct consumer needs from premium skincare to pet wellness products, creating multiple revenue streams within the growing health and beauty sector.

Revenue Profitability And Efficiency

The company generated HKD 245.5 million in revenue with net income of HKD 13.0 million, reflecting a net margin of approximately 5.3%. Operating cash flow of HKD 37.4 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 5.5 million suggest moderate investment in maintaining operational capabilities rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.097 demonstrates modest earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income indicates effective working capital management. The company appears to maintain capital efficiency through controlled investment spending while generating positive operational cash flows.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 119.2 million in cash against total debt of HKD 32.2 million, providing a robust cash-to-debt ratio of approximately 3.7x. This conservative financial structure positions the company with ample liquidity cushion and low financial leverage risk, supporting operational flexibility in its early development stage.

Growth Trends And Dividend Policy

As a newly founded company in 2024, established growth trends are not yet evident. The company has implemented a dividend policy with HKD 0.15 per share distribution, representing a significant payout relative to earnings. This suggests a shareholder-friendly approach despite the company's early stage of development.

Valuation And Market Expectations

With a market capitalization of approximately HKD 170.7 million, the company trades at roughly 0.7x revenue and 13.2x earnings. The negative beta of -0.097 indicates low correlation with broader market movements, possibly reflecting the company's niche market positioning and limited trading history.

Strategic Advantages And Outlook

The company's multi-brand strategy across health supplements and personal care provides diversification within the growing wellness sector. Strong cash generation and conservative balance sheet provide financial flexibility for future brand development or market expansion. Execution risks remain given the competitive landscape and the company's recent establishment.

Sources

Company financial statementsHong Kong Stock Exchange filings

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