investorscraft@gmail.com

Intrinsic ValueLaopu Gold Co., Ltd. (6181.HK)

Previous CloseHK$778.00
Intrinsic Value
Upside potential
Previous Close
HK$778.00

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

Laopu Gold operates as a specialized jewelry manufacturer and retailer focused on the Greater China luxury goods market, designing and selling premium gold and gem-set jewelry including pendants, bangles, rings, and ear studs. The company employs a dual-channel distribution strategy through physical retail stores and online platforms, complemented by value-added maintenance and repair services that enhance customer loyalty and recurring revenue streams. Operating in the highly competitive consumer cyclical sector, Laopu Gold targets affluent consumers in Mainland China, Hong Kong, and Macau, positioning itself as a mid-to-high-end jewelry provider with a focus on craftsmanship and traditional Chinese design elements that resonate with local cultural preferences.

Revenue Profitability And Efficiency

The company generated HKD 8.51 billion in revenue with net income of HKD 1.47 billion, demonstrating a healthy net profit margin of approximately 17.3%. However, operating cash flow was negative HKD 1.23 billion, indicating potential working capital challenges or inventory buildup despite maintaining efficient capital expenditures of only HKD 70.9 million relative to its revenue scale.

Earnings Power And Capital Efficiency

Laopu Gold exhibits strong earnings power with diluted EPS of HKD 9.47, reflecting effective operational execution in the luxury jewelry segment. The negative operating cash flow relative to positive net income suggests potential timing differences in receivables or inventory management that may require monitoring for sustainable capital efficiency improvements.

Balance Sheet And Financial Health

The company maintains HKD 732.7 million in cash against total debt of HKD 1.69 billion, indicating moderate leverage. With a market capitalization of HKD 125.4 billion, the balance sheet structure appears manageable though the cash position relative to debt warrants attention for financial flexibility.

Growth Trends And Dividend Policy

Laopu Gold demonstrates shareholder-friendly policies with a substantial dividend per share of HKD 6.88, representing a payout ratio of approximately 73% based on current EPS. This aggressive distribution strategy suggests management confidence in sustainable cash generation despite the recent negative operating cash flow position.

Valuation And Market Expectations

Trading with a beta of 1.3, the stock exhibits higher volatility than the market, reflecting sensitivity to consumer discretionary spending cycles. The current valuation incorporates expectations for continued premium positioning in the Chinese luxury jewelry market and sustained profitability despite economic cyclicality.

Strategic Advantages And Outlook

The company benefits from its established presence in key Chinese luxury markets and integrated design-to-retail capabilities. Its focus on culturally resonant jewelry designs and dual-channel distribution provides competitive advantages, though success depends on maintaining brand relevance and navigating evolving consumer preferences in the competitive luxury goods sector.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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