Data is not available at this time.
Ying Kee Tea House Group Limited operates as a specialty retailer of premium Chinese tea products in Hong Kong's consumer defensive sector. Its core revenue model is derived from the direct retail sale of a curated assortment of approximately 80 tea varieties, including Pu-erh, Oolong, and Green teas, alongside complementary tea wares and gift sets. The company serves both individual enthusiasts and corporate clients through a physical network of 11 owned retail shops and concession counters, emphasizing an in-person, high-touch customer experience. Operating in the niche packaged foods segment, its market position is that of a traditional, established merchant with a focused geographical footprint. The company faces intense competition from both modern beverage chains and other specialty retailers, relying on its heritage brand and product expertise to maintain its distinct, though narrow, market presence.
The company generated HKD 30.3 million in revenue but reported a significant net loss of HKD 16.9 million, indicating severe profitability challenges. Despite the loss, it generated positive operating cash flow of HKD 5.1 million, suggesting some underlying cash generation efficiency from its core retail operations that is not yet translating to the bottom line.
The diluted EPS of -HKD 0.0467 reflects a lack of current earnings power. Capital expenditures were minimal at HKD -0.1 million, indicating a very low level of investment in maintaining or growing its store footprint and operational capacity during the period.
The balance sheet shows a weak financial position with cash and equivalents of only HKD 1.5 million against a substantial total debt of HKD 91.7 million. This significant debt burden relative to its cash and market capitalization raises serious concerns about liquidity and overall financial health.
The reported net loss and minimal capex do not indicate a current growth trajectory. The company maintains a conservative dividend policy, with a dividend per share of HKD 0, as it retains no earnings for distribution to shareholders amidst its unprofitable state.
With a market capitalization of approximately HKD 48.1 million, the market is valuing the company at a significant discount to its reported revenue, reflecting pessimistic expectations about its future profitability and ability to manage its high debt load. The low beta of 0.545 suggests the stock is perceived as less volatile than the broader market.
The company's primary strategic advantages are its established brand name and specialized product knowledge within Hong Kong's traditional tea market. However, the outlook is challenged by its high leverage, operational losses, and a business model reliant on a limited physical retail presence in a competitive and potentially saturated local market.
Company DescriptionProvided Financial Data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |