investorscraft@gmail.com

Intrinsic ValueSatu Holdings Limited (8392.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

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

Satu Holdings Limited operates as a designer, producer, and trader of homeware products, primarily under its proprietary Satu Brown brand for home decorations and THIS IS FOR U brand for home fragrances. The company functions within the global consumer cyclical sector, specifically targeting the furnishings, fixtures, and appliances industry with a diversified revenue model that includes direct sales to brand owners, licensees, major retail chains like supermarkets and department stores, and direct-to-consumer e-commerce. Its international footprint spans key markets including Australia, the United Kingdom, Europe, the United States, and China, positioning it as a niche player in the competitive home goods market. This multi-channel approach allows it to cater to both B2B and B2C segments, though its scale remains modest compared to industry giants, focusing on branded lifestyle products rather than commoditized goods.

Revenue Profitability And Efficiency

The company reported revenue of HKD 51.1 million but experienced a net loss of HKD 2.3 million, indicating significant profitability challenges. Operating cash flow was negative at HKD 1.4 million, further highlighting inefficiencies in converting sales into cash, which is a critical concern for its operational sustainability and cost management.

Earnings Power And Capital Efficiency

Negative diluted EPS of HKD -0.0024 reflects weak earnings power. The negative operating cash flow, coupled with modest capital expenditures of HKD 153,000, suggests the business is not efficiently generating returns on invested capital and is potentially consuming cash to maintain operations.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 11.1 million in cash against minimal total debt of HKD 483,000, providing a solid buffer for near-term obligations. This low leverage offers financial flexibility, though the ongoing cash burn from operations is a key risk to monitor.

Growth Trends And Dividend Policy

Recent financial performance indicates a contraction, with a net loss following revenue generation. The company has no dividend policy, as evidenced by a dividend per share of zero, which is consistent with its current loss-making position and focus on preserving capital.

Valuation And Market Expectations

With a market capitalization of HKD 36 million, the market values the company at a significant discount to its annual revenue, reflecting pessimistic expectations about its future profitability and growth prospects. The low beta of 0.467 suggests lower volatility relative to the market.

Strategic Advantages And Outlook

The company's key advantages include its owned brands and international distribution reach. The outlook remains challenging due to its unprofitability and negative cash flow; success is contingent on achieving operational efficiency and returning to sustainable growth in its competitive 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