investorscraft@gmail.com

Intrinsic ValueZhou Liu Fu Jewellery Co., Ltd. (6168.HK)

Previous CloseHK$26.06
Intrinsic Value
Upside potential
Previous Close
HK$26.06

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

Zhou Liu Fu Jewellery Co., Ltd. operates as a specialized jewelry retailer in China's competitive luxury goods sector, focusing primarily on gold and diamond-set jewelry. Its core revenue model is driven by the sale of intricately designed products through both physical and online channels, targeting domestic consumers with series like Ancient Craftsmanship, Essence, and Zodiac. The company's market positioning is anchored in cultural heritage themes, such as the Imperial Garden Fantasy and Dragon and Phoenix collections, which appeal to traditional aesthetics while also catering to modern tastes with online-exclusive lines like Annie's Garden. Operating in the consumer cyclical industry, it faces significant competition from both established luxury brands and local retailers, relying on brand differentiation through product storytelling and segmented marketing strategies to maintain its niche. Despite its efforts, the company's scale remains modest relative to larger players, impacting its bargaining power and market reach in a highly fragmented industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 59.2 million for FY 2021, but significant challenges are evident with a net loss of HKD 56.4 million. Operating cash flow was negative HKD 47.6 million, indicating inefficiencies in converting sales into cash and potential strain on liquidity from operational activities.

Earnings Power And Capital Efficiency

Earnings power was severely impacted, with a diluted EPS of -HKD 0.0197 reflecting unprofitability. The absence of capital expenditures suggests a lack of investment in growth or maintenance, potentially hindering future capital efficiency and competitive positioning in the market.

Balance Sheet And Financial Health

Financial health appears strained, with cash and equivalents of HKD 15.6 million overshadowed by total debt of HKD 491.0 million. This high debt level relative to limited liquidity raises concerns about solvency and the company's ability to meet its financial obligations without external support.

Growth Trends And Dividend Policy

No dividend was paid, aligning with the net loss and negative cash flows. The financial results indicate contraction rather than growth, with no evident positive trends in revenue or profitability to support a shareholder return policy in the near term.

Valuation And Market Expectations

The market capitalization of HKD 21.9 billion contrasts sharply with the weak fundamental performance, suggesting market expectations may be disconnected from current financial reality or could be factoring in speculative recovery prospects not yet evident in the reported data.

Strategic Advantages And Outlook

The company's focus on culturally themed jewelry provides a unique product differentiation, but operational and financial challenges overshadow this advantage. The outlook remains uncertain without a clear path to profitability, necessitating strategic restructuring to improve efficiency and reduce debt burdens.

Sources

Hong Kong Stock Exchange filingsCompany annual report

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