investorscraft@gmail.com

Intrinsic ValueSau San Tong Holdings Limited (8200.HK)

Previous CloseHK$0.59
Intrinsic Value
Upside potential
Previous Close
HK$0.59

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

Sau San Tong Holdings Limited operates as a specialized beauty and wellness company in Hong Kong's competitive consumer defensive sector. The company generates revenue through a dual-pronged approach: distribution and retail sales of cosmetic and skincare products, complemented by premium beauty and slimming services delivered through its five physical centers under the Sau San Tong and IPRO brands. Its business model integrates product sales with service delivery, offering comprehensive solutions including whole and partial body slimming, weight management, and facial treatments. The company has developed a proprietary internet platform to enhance its digital presence and cross-selling capabilities, while also engaging in ancillary activities such as money lending, securities investment, and franchise services. Operating in a mature market, Sau San Tong maintains a niche position targeting health-conscious consumers seeking integrated beauty solutions, though it faces intense competition from both traditional beauty salons and emerging digital wellness platforms.

Revenue Profitability And Efficiency

The company generated HKD 840.0 million in revenue but reported a net loss of HKD 51.98 million, indicating significant profitability challenges. Negative operating cash flow of HKD 25.05 million suggests operational inefficiencies and potential working capital management issues in its current business model.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.66 and negative operating cash flow, the company demonstrates weak earnings power. The modest capital expenditures of HKD 1.12 million indicate limited investment in growth initiatives, reflecting constrained capital allocation efficiency in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows strength with HKD 344.08 million in cash against minimal total debt of HKD 13.26 million, providing substantial liquidity. This strong cash position offers financial flexibility despite current operational challenges and negative profitability.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with no dividend distribution reflecting the company's loss-making position. The absence of shareholder returns aligns with the need to preserve capital during this challenging operational period.

Valuation And Market Expectations

Trading at a market capitalization of HKD 48.88 million, the company's valuation reflects investor skepticism about its turnaround prospects. The beta of 1.256 indicates higher volatility than the market, suggesting perceived operational and market risks.

Strategic Advantages And Outlook

The company's main advantages include its established brand presence in Hong Kong and diversified revenue streams across products and services. However, the outlook remains challenging given current losses, requiring strategic restructuring to improve operational efficiency and return to profitability.

Sources

Company financial statementsHong Kong Stock Exchange filingsBloomberg financial data

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