investorscraft@gmail.com

Intrinsic ValueSimplicity Holding Limited (8367.HK)

Previous CloseHK$0.30
Intrinsic Value
Upside potential
Previous Close
HK$0.30

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

Simplicity Holding Limited operates as a niche casual dining group in Hong Kong's highly competitive restaurant sector, generating revenue primarily through its seven full-service restaurants operating under the Marsino, Grand Avenue, and Baba Nyonya brands. The company's core business model focuses on sit-down dining experiences, supplemented by ancillary activities including property investment and the operation of drug vending machines, creating a modestly diversified revenue stream beyond its primary food service operations. Operating as a subsidiary of Marvel Jumbo Limited, the company maintains a small-scale market position with limited brand recognition outside its established locations, facing intense competition from both local eateries and international chains in Hong Kong's saturated dining landscape, which pressures its ability to achieve scale economies and sustainable market differentiation.

Revenue Profitability And Efficiency

The company generated HKD 97.8 million in revenue but reported a significant net loss of HKD 20.9 million, indicating severe profitability challenges. Operating cash flow of HKD 12.7 million was positive, though capital expenditures of HKD 11.8 million consumed nearly all operating cash generation, reflecting tight cash management in a challenging operating environment.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.34 demonstrates weak earnings power amid difficult market conditions. The minimal difference between operating cash flow and capital expenditures suggests constrained capital efficiency, with investments barely covering essential maintenance requirements rather than driving growth or improvement initiatives.

Balance Sheet And Financial Health

The balance sheet shows HKD 6.7 million in cash against HKD 14.3 million in total debt, indicating potential liquidity concerns. The debt burden relative to the company's modest market capitalization of HKD 16.6 million suggests elevated financial risk and limited financial flexibility for strategic maneuvers.

Growth Trends And Dividend Policy

With negative earnings and no dividend distribution, the company demonstrates no current capacity for shareholder returns. The absence of dividend payments aligns with its loss-making position and focus on preserving cash for operational sustainability rather than growth expansion or investor distributions.

Valuation And Market Expectations

The modest market capitalization of HKD 16.6 million reflects market skepticism about recovery prospects. A beta of 0.547 indicates lower volatility than the broader market, suggesting investors perceive limited upside potential amid the company's operational challenges and competitive market position.

Strategic Advantages And Outlook

The company's small scale and niche restaurant concepts provide limited competitive advantages in Hong Kong's crowded dining market. The outlook remains challenging given sustained losses, high debt relative to cash, and intense industry competition requiring significant operational improvements to achieve sustainability.

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