investorscraft@gmail.com

Intrinsic ValueEPS Creative Health Technology Group Limited (3860.HK)

Previous CloseHK$0.70
Intrinsic Value
Upside potential
Previous Close
HK$0.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

EPS Creative Health Technology Group Limited operates as a specialized apparel supply chain management services provider with a diversified geographic footprint across Hong Kong, Mainland China, Japan, the United States, and Europe. The company's core revenue model derives from providing end-to-end solutions for apparel retail brands, encompassing fashion trend analysis, product design, material sourcing, production management, quality control, and logistics services. This integrated approach positions the company as a comprehensive partner rather than a mere manufacturer, adding significant value through its vertical service capabilities. Operating within the competitive consumer cyclical sector, EPS serves as a critical intermediary between production facilities and global fashion retailers, leveraging its established infrastructure to deliver knitwear products across women's, men's, and children's categories. The company has strategically expanded into healthcare services including drug development and medical consultancy, though apparel remains its primary revenue driver. Its market position is characterized by its ability to offer tailored supply chain solutions to brand owners and sourcing agents, differentiating itself through service integration rather than competing solely on production cost.

Revenue Profitability And Efficiency

The company generated HKD 544.5 million in revenue with net income of HKD 38.6 million, demonstrating a net profit margin of approximately 7.1%. However, operating cash flow was negative at HKD -17.9 million, indicating potential working capital challenges despite overall profitability. Capital expenditures of HKD -5.7 million suggest moderate investment in maintaining operational capabilities.

Earnings Power And Capital Efficiency

EPS achieved diluted earnings per share of HKD 0.074, reflecting reasonable earnings power relative to its market capitalization. The negative operating cash flow relative to positive net income warrants monitoring of cash conversion efficiency. The company maintains a dividend payout, distributing HKD 0.01 per share, indicating commitment to shareholder returns despite cash flow pressures.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 135.7 million in cash and equivalents against minimal total debt of HKD 6.7 million, resulting in a robust net cash position. This conservative capital structure provides financial flexibility and reduces bankruptcy risk, though the negative operating cash flow requires careful management to preserve this strength.

Growth Trends And Dividend Policy

The company maintains a dividend distribution of HKD 0.01 per share, representing a payout from earnings. Growth prospects appear mixed given the cash flow challenges, though the strong balance sheet provides capacity for strategic investments. The recent expansion into healthcare services suggests diversification efforts beyond the core apparel business.

Valuation And Market Expectations

With a market capitalization of approximately HKD 258 million, the company trades at a P/E ratio of around 6.7 times based on current earnings. The negative beta of -0.023 suggests low correlation with broader market movements, potentially reflecting its niche positioning and limited institutional following.

Strategic Advantages And Outlook

The company's integrated supply chain model provides competitive advantages through service diversification and geographic reach. The strong balance sheet offers strategic flexibility, though cash flow generation remains a key challenge. The healthcare segment expansion represents a potential growth vector, but execution risk and integration with the core business require careful monitoring.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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