investorscraft@gmail.com

Intrinsic ValueHin Sang Group (International) Holding Co. Ltd. (6893.HK)

Previous CloseHK$0.30
Intrinsic Value
Upside potential
Previous Close
HK$0.30

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

Hin Sang Group operates as a specialized healthcare products company focused on the mother and child segment in Hong Kong and Mainland China. The company employs a multi-faceted business model spanning product development, brand management, trading, and healthcare services. Its core revenue streams derive from developing and selling personal care products, household items, and health supplements under proprietary brands including Hin Sang, Tai Wo Tong, and Cheers Smart. The company maintains a distinct market position through its vertical integration, managing the entire value chain from product conception to distribution through both offline networks and online channels. This integrated approach allows Hin Sang to capture value across multiple touchpoints while catering to the specific healthcare needs of mothers and children in the Greater China region. The company's subsidiary status under Genwealth Group provides additional strategic support, though it operates in a highly competitive consumer defensive sector where brand recognition and distribution efficiency are critical success factors.

Revenue Profitability And Efficiency

The company generated HKD 91.9 million in revenue during the period but reported a significant net loss of HKD 49.4 million, indicating substantial profitability challenges. Operating cash flow remained positive at HKD 638,000, though capital expenditures of HKD 4.9 million exceeded operating cash generation. The diluted EPS of -HKD 0.045 reflects the company's current unprofitability on a per-share basis, suggesting operational inefficiencies or market pressures affecting its core business segments.

Earnings Power And Capital Efficiency

Hin Sang's negative earnings power is evident from its substantial net loss position, with the company consuming rather than generating economic value. The modest operating cash flow of HKD 638,000 relative to significant capital expenditures indicates constrained capital efficiency. The company's ability to convert revenue into sustainable profits appears challenged, requiring strategic improvements in cost management and operational effectiveness across its diverse business segments.

Balance Sheet And Financial Health

The balance sheet shows concerning financial health with total debt of HKD 344.4 million significantly exceeding cash and equivalents of HKD 13.4 million. This high debt burden relative to liquid assets creates substantial financial leverage and potential liquidity constraints. The debt-to-equity structure suggests elevated financial risk, potentially limiting the company's operational flexibility and ability to weather market downturns or invest in growth initiatives.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with the company reporting losses rather than expansion. The absence of dividend payments reflects the company's focus on preserving capital amid challenging financial conditions. Without profitable growth and with significant debt obligations, the company's ability to return capital to shareholders or fund organic expansion appears constrained in the near term.

Valuation And Market Expectations

With a market capitalization of approximately HKD 220.5 million, the market appears to be valuing the company above its revenue base but below its debt levels. The low beta of 0.191 suggests the stock is perceived as less volatile than the broader market, possibly reflecting its small size and niche market position. Current valuation metrics likely incorporate expectations for operational turnaround or strategic restructuring given the challenging financial performance.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized focus on the mother-child healthcare segment and vertical integration across product development and distribution. However, the outlook remains challenging due to significant debt levels and ongoing profitability issues. Success will depend on improving operational efficiency, potentially restructuring debt, and leveraging its brand portfolio to capture market share in the competitive consumer healthcare products space across Greater China.

Sources

Company descriptionFinancial metrics providedHong Kong Stock Exchange filings

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