investorscraft@gmail.com

Intrinsic ValueStarGlory Holdings Company Limited (8213.HK)

Previous CloseHK$0.25
Intrinsic Value
Upside potential
Previous Close
HK$0.25

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

StarGlory Holdings operates as a niche food and beverage company specializing in Japanese and Italian cuisine concepts across Hong Kong and mainland China. The company's core revenue model centers on operating and franchising restaurants under distinct brand identities, primarily Italian Tomato cafés and cake shops alongside Ginza Bairin tonkatsu restaurants. This dual-brand approach targets different consumer segments within the competitive Asian casual dining sector, leveraging specialized culinary offerings to maintain market differentiation. Additionally, the company diversifies its income streams through skincare product trading and management services, though F&B remains its primary focus. Operating in the highly saturated Hong Kong restaurant market, StarGlory maintains a modest footprint with 34 total outlets as of 2022, positioning itself as a small-scale operator rather than a mass-market chain. This specialized positioning allows for targeted marketing but exposes the company to intense competition from both local independents and international chains.

Revenue Profitability And Efficiency

The company reported HKD 37.4 million in revenue with a net loss of HKD 22.3 million, indicating significant profitability challenges. Operating cash flow of HKD 1.6 million suggests some operational cash generation despite the bottom-line loss. Minimal capital expenditures of HKD 13,000 reflect constrained investment in growth or maintenance.

Earnings Power And Capital Efficiency

Negative diluted EPS of HKD -0.0422 demonstrates weak earnings power in the current operating environment. The modest positive operating cash flow relative to substantial net losses suggests non-cash charges are impacting profitability. Capital efficiency appears challenged given the loss-making operations and limited reinvestment.

Balance Sheet And Financial Health

The balance sheet shows HKD 24.4 million in cash against HKD 139.1 million in total debt, indicating potential liquidity strain. High debt levels relative to market capitalization of HKD 183.2 million suggest leveraged financial positioning. The negative equity resulting from accumulated losses further compounds financial health concerns.

Growth Trends And Dividend Policy

No dividend payments reflect the company's focus on preserving capital during challenging operational periods. The stagnant outlet count and limited capex suggest conservative growth strategy rather than expansion. Current financial performance indicates contraction rather than growth in the measured period.

Valuation And Market Expectations

With a market capitalization of HKD 183.2 million, the market appears to be pricing in recovery potential despite current losses. The negative beta of -0.43 suggests counter-cyclical trading behavior relative to the broader market. Valuation metrics are challenging to interpret given the negative earnings environment.

Strategic Advantages And Outlook

The company's specialized brand portfolio provides niche market positioning but limited scale advantages. Operational challenges in the competitive F&B sector require strategic reassessment of cost structure and brand viability. The outlook remains uncertain without clear evidence of operational turnaround or debt restructuring initiatives.

Sources

Company filingsHong Kong Stock Exchange disclosures

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