investorscraft@gmail.com

Intrinsic ValueE Lighting Group Holdings Limited (8222.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

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

E Lighting Group Holdings Limited operates as a specialized retailer in the furnishings, fixtures, and appliances sector, targeting both Hong Kong and North American markets through its dual business segments. The company's core revenue model centers on the retail and wholesale distribution of lighting products, designer label furniture, and household items, including tableware and giftware. Its product portfolio encompasses generic and commonplace offerings such as ceiling lights, decoration lamps, and lighting accessories, supplemented by management services and product sourcing capabilities. Operating in the highly competitive consumer cyclical industry, the company maintains a niche position by offering a curated selection of home products while facing intense competition from larger retailers and e-commerce platforms. The company's market positioning reflects a traditional brick-and-mortar retail approach with physical operations in Wan Chai, Hong Kong, serving both local and international customers through its established distribution channels.

Revenue Profitability And Efficiency

The company generated HKD 69.7 million in revenue during the period but reported a net loss of HKD 4.7 million, indicating profitability challenges. Operating cash flow of HKD 14.8 million suggests some operational efficiency despite the negative bottom line. Minimal capital expenditures of HKD 3,000 reflect a capital-light business model with limited investment in growth initiatives.

Earnings Power And Capital Efficiency

Negative diluted EPS of HKD -0.0104 demonstrates weak earnings power in the current operating environment. The company's ability to generate positive operating cash flow while reporting negative net income suggests some operational efficiency, though capital allocation appears conservative given the minimal investment in property and equipment.

Balance Sheet And Financial Health

The balance sheet shows HKD 5.4 million in cash against HKD 11.7 million in total debt, indicating moderate leverage. The current cash position provides some liquidity buffer, though the debt level relative to market capitalization of HKD 16.7 million suggests a leveraged capital structure that may require careful management.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position. The minimal capital expenditure suggests a defensive posture rather than aggressive growth investment. The company appears focused on preserving capital while navigating challenging market conditions in the retail furnishings sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 16.7 million and negative earnings, traditional valuation metrics are challenging to apply. The negative beta of -0.377 suggests the stock may move counter to broader market trends, potentially reflecting its micro-cap status and specialized niche market positioning rather than defensive characteristics.

Strategic Advantages And Outlook

The company's dual geographic presence in Hong Kong and North America provides some diversification, though both markets face retail headwinds. Its specialized focus on lighting and furnishings represents a niche positioning, but competitive pressures and evolving consumer preferences toward online shopping present ongoing challenges for traditional retailers in this space.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket 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