investorscraft@gmail.com

Intrinsic ValueJin Mi Fang Group Holdings Limited (8300.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

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

Jin Mi Fang Group Holdings Limited operates within Hong Kong's competitive casual dining sector, specializing in Taiwanese cuisine through its Du Hsiao Yueh Restaurant and Da Shia Taiwan brands. The company's core revenue model is derived from in-restaurant food and beverage sales, supplemented by franchise holding operations and human resources management services. This positions it as a niche player in the consumer cyclical industry, catering to local demand for authentic Taiwanese dining experiences. Its market position is constrained by its small scale, with only three operational restaurants as of its last report, limiting its brand reach and economies of scale compared to larger chains. The group's subsidiary structure under Fortune Round Limited provides a stable ownership base but does not significantly enhance its competitive standing in a market dominated by larger, more diversified restaurant groups.

Revenue Profitability And Efficiency

The company reported revenue of HKD 26.7 million but experienced a net loss of HKD 3.5 million, indicating significant profitability challenges. Operating cash flow was negative HKD 8.0 million, highlighting inefficiencies in converting sales into cash. This performance reflects the difficult operating environment and high cost structure typical of small-scale restaurant operations in Hong Kong.

Earnings Power And Capital Efficiency

Diluted EPS stood at -HKD 0.0013, demonstrating weak earnings power. Negative operating cash flow combined with minimal capital expenditures (HKD 57,000) suggests poor capital allocation and an inability to generate returns from invested capital. The company's operational scale appears insufficient to achieve sustainable profitability in its current form.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash equivalents of HKD 300,000 against total debt of HKD 5.0 million, creating a strained financial position. This debt-to-cash ratio indicates potential liquidity constraints, though the modest absolute debt level provides some flexibility. The company's financial health appears vulnerable given ongoing operational losses.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position. The negative growth trends in both profitability and cash generation suggest the company is in a contraction phase rather than expansion. The absence of dividend distributions is prudent given the current financial performance and need to preserve capital.

Valuation And Market Expectations

With a market capitalization of approximately HKD 187.7 million, the company trades at a significant premium to its revenue base, suggesting market expectations for recovery or future growth. The low beta of 0.07 indicates minimal correlation with broader market movements, reflecting its micro-cap status and specialized niche operation.

Strategic Advantages And Outlook

The company's main advantage lies in its specialized Taiwanese cuisine offering, though this niche focus also limits its addressable market. The outlook remains challenging given sustained losses and negative cash flow. Strategic success would require either significant operational turnaround, expansion of scale, or potentially restructuring to achieve sustainable operations in Hong Kong's competitive dining landscape.

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