investorscraft@gmail.com

Intrinsic ValueTaste Gourmet Group Limited (8371.HK)

Previous CloseHK$1.93
Intrinsic Value
Upside potential
Previous Close
HK$1.93

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

Taste Gourmet Group Limited operates as a multi-brand restaurant group specializing in Japanese and Asian cuisine across Hong Kong and mainland China. The company's diversified portfolio encompasses 38 restaurants under 14 distinct brands including Nabe Urawa, Rakuraku Ramen, Yakiniku Guu, and Takano Ramen, catering to various dining segments from casual ramen bars to premium yakiniku establishments. This strategic brand diversification allows the group to capture different consumer price points and dining occasions while maintaining operational synergies in supply chain management and kitchen operations. As a subsidiary of IKEAB Limited, Taste Gourmet leverages its parent company's resources while maintaining focused restaurant expertise in the highly competitive Hong Kong F&B market. The company's market position is characterized by its niche specialization in Japanese culinary concepts, which remain popular among Hong Kong consumers, though it operates in a fragmented industry with intense competition from both local independents and international chains.

Revenue Profitability And Efficiency

The company generated HKD 1.22 billion in revenue with net income of HKD 95.5 million, reflecting a net margin of approximately 7.8%. Operating cash flow of HKD 349.5 million significantly exceeded net income, indicating strong cash conversion efficiency and effective working capital management within its restaurant operations.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.25, the company demonstrates reasonable earnings power relative to its market capitalization. Capital expenditures of HKD 68.1 million represent moderate reinvestment requirements for maintaining and expanding its restaurant portfolio while generating substantial operating cash flow coverage.

Balance Sheet And Financial Health

The balance sheet shows HKD 190.9 million in cash against total debt of HKD 449.7 million, indicating a leveraged but manageable position. The company's operating cash flow coverage of debt obligations appears adequate, though the debt level requires careful monitoring given the cyclical nature of the restaurant industry.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.14, representing a payout ratio of approximately 56% based on current EPS. This dividend policy suggests management's confidence in sustainable cash generation despite the capital-intensive nature of restaurant expansion.

Valuation And Market Expectations

With a market capitalization of HKD 678 million, the company trades at approximately 0.56 times revenue and 7.1 times earnings. The low beta of 0.365 suggests the market perceives the stock as relatively defensive within the consumer cyclical sector, possibly reflecting its established market position and consistent cash generation.

Strategic Advantages And Outlook

The company's multi-brand strategy provides diversification benefits and reduces reliance on any single concept. Its focus on Japanese cuisine aligns with Hong Kong's culinary preferences, though expansion into mainland China presents both growth opportunities and execution risks. The outlook depends on maintaining brand relevance and managing operational costs in a competitive market.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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