investorscraft@gmail.com

Intrinsic ValueSun Art Retail Group Limited (6808.HK)

Previous CloseHK$1.54
Intrinsic Value
Upside potential
Previous Close
HK$1.54

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

Sun Art Retail Group Limited is a major hypermarket and superstore operator in China's highly competitive consumer cyclical sector. The company generates revenue primarily through its extensive network of brick-and-mortar retail locations operating under the RT-Mart, RT-Super, and RT-Mini banners, supplemented by growing online sales channels. Its core business model involves the wholesale and retail distribution of consumer goods through large-format stores that serve as one-stop shopping destinations for Chinese households. Operating in China's massive retail market, Sun Art faces intense competition from both domestic players and international giants, positioning itself as a established physical retailer while navigating the industry's ongoing digital transformation. The company maintains market presence through its scale, with 490 hypermarkets and additional smaller format stores as of recent reporting, though it must continuously adapt to evolving consumer preferences and e-commerce pressures. This positioning requires balancing traditional retail strengths with necessary investments in omnichannel capabilities to remain relevant in China's rapidly modernizing retail landscape.

Revenue Profitability And Efficiency

Sun Art generated HKD 71.55 billion in revenue with net income of HKD 405 million, reflecting thin margins in the competitive retail sector. The company maintained positive operating cash flow of HKD 3.55 billion despite modest capital expenditures of HKD 12 million, indicating efficient cash generation from existing store operations without significant new investment.

Earnings Power And Capital Efficiency

The company demonstrated modest earnings power with diluted EPS of HKD 0.0425, while generating substantial operating cash flow that significantly exceeded net income. This suggests strong conversion of accounting earnings to cash, though overall profitability remains pressured by industry competition and operating costs characteristic of the physical retail sector.

Balance Sheet And Financial Health

Sun Art maintains a solid financial position with HKD 6.8 billion in cash against HKD 7.32 billion in total debt, indicating near-balanced leverage. The substantial cash reserves provide liquidity for operations and potential strategic initiatives, while the debt level appears manageable given the company's scale and cash flow generation capacity.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, distributing a dividend of HKD 0.17 per share. This dividend payout significantly exceeds earnings, suggesting a commitment to returning capital to shareholders despite current profitability challenges, while growth initiatives appear focused on optimizing existing store portfolio rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 18.7 billion and a beta of 1.164, the market prices Sun Art as a cyclical retailer with moderate sensitivity to market movements. The valuation reflects expectations for continued challenges in traditional retail alongside potential from the company's digital transformation efforts.

Strategic Advantages And Outlook

Sun Art's primary advantages include its extensive physical store network and established brand presence in China's retail market. The outlook depends on successfully navigating the transition to omnichannel retailing while optimizing its large store portfolio amid changing consumer preferences and intensifying competitive pressures from both online and offline retailers.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial 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