investorscraft@gmail.com

Intrinsic ValueOcean Star Technology Group Limited (8297.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ocean Star Technology Group Limited operates as a specialized manufacturer and retailer in the intimate apparel sector, focusing on the design, production, and sale of lingerie and body shaping products. Its core revenue model integrates direct retail through owned stores in Hong Kong, Macau, and mainland China with brand-driven product sales under proprietary labels like Bodibra and ooobiki. The company operates within the highly competitive consumer cyclical industry, catering to demand for functional and aesthetic undergarments while also offering complementary beauty and alteration services to enhance customer loyalty. Its market position is that of a niche regional player, leveraging its manufacturing capabilities to control product quality and cost, though it faces significant competition from both global giants and local entrants. The 2021 rebranding to Ocean Star Technology suggests a strategic pivot, potentially towards incorporating more technological innovation in product development or retail experience, though its current operations remain firmly rooted in traditional apparel manufacturing and retail.

Revenue Profitability And Efficiency

For FY2024, the company generated HKD 41.2 million in revenue but reported a significant net loss of HKD 27.2 million. Operational efficiency is a concern, as evidenced by negative operating cash flow of HKD 14.4 million, indicating core business activities are not generating sufficient cash to sustain operations.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted EPS of -HKD 0.0267. Capital expenditures were minimal at HKD -0.1 million, suggesting limited investment in maintaining or growing productive capacity, which aligns with its challenging financial performance.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 5.1 million against total debt of HKD 5.7 million, indicating a tight liquidity situation. The modest debt level is somewhat mitigated by the low cash balance and ongoing operational cash burn, presenting a risk to financial stability.

Growth Trends And Dividend Policy

Recent performance indicates a contraction, with a substantial net loss following the prior period. The company has not paid dividends, a prudent policy given its current lack of profitability and negative cash flow, conserving all available capital for operational needs.

Valuation And Market Expectations

With a market capitalization of approximately HKD 50.5 million, the market is valuing the company at a slight premium to its annual revenue. The low beta of 0.555 suggests the stock is perceived as less volatile than the broader market, but this may also reflect low trading liquidity.

Strategic Advantages And Outlook

The company's key advantage is its integrated model from manufacturing to retail, offering control over its supply chain. The outlook is challenging due to persistent losses; success hinges on a successful execution of its rebranding and potential technological strategy to improve sales and return to profitability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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