investorscraft@gmail.com

Intrinsic ValueYing Kee Tea House Group Limited (8241.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company DescriptionProvided 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