investorscraft@gmail.com

Intrinsic ValueMi Ming Mart Holdings Limited (8473.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

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

Mi Ming Mart Holdings Limited operates as a specialty retailer in Hong Kong's competitive consumer cyclical sector, focusing on the multi-brand beauty and health products market. Its core revenue model is derived from the retail sale and distribution of skincare, cosmetics, and health supplements, supplemented by consignment sales services. The company operates a network of ten physical retail stores under its MI MING MART brand, establishing a direct-to-consumer presence. This positions it within the broader wellness and personal care industry, catering to local consumer demand for accessible beauty and health solutions. Its market position is that of a niche, community-focused retailer rather than a large-scale chain, competing for foot traffic and local loyalty in Hong Kong's dense urban retail environment. The company also engages in property holding, which may provide ancillary income or operational stability, though retail remains its primary business focus.

Revenue Profitability And Efficiency

The company generated HKD 118.7 million in revenue for the period. Profitability was modest, with net income of HKD 5.1 million, indicating thin margins characteristic of competitive retail. Operating cash flow of HKD 21.3 million was significantly stronger than net income, suggesting healthy cash conversion from operations, which is a positive efficiency metric for a retailer managing inventory and receivables.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0045, reflecting the company's current earnings power on a large share base. Capital expenditures were a modest HKD -1.5 million, indicating a lean operational model with limited investment in new store growth or significant asset expansion during this period, focusing instead on maintaining its existing store footprint.

Balance Sheet And Financial Health

The balance sheet appears conservatively positioned with a strong liquidity buffer of HKD 43.2 million in cash and equivalents against total debt of HKD 7.9 million. This low debt level relative to cash reserves provides a solid foundation for financial health and operational flexibility, with minimal apparent solvency risk for the near term.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder returns policy, distributing a dividend of HKD 0.038 per share. This payout is substantially higher than its diluted EPS, indicating a policy that may prioritize returning capital to shareholders over retaining earnings for aggressive growth, which aligns with its stable, established store footprint.

Valuation And Market Expectations

With a market capitalization of approximately HKD 169.1 million, the market values the company at a significant premium to its annual revenue. A beta of 0.382 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its stable, niche business model and strong balance sheet, which may attract investors seeking lower-risk exposure to the retail sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its established local brand presence and focused product assortment within Hong Kong. Its outlook is tied to consumer discretionary spending on beauty and wellness products in its specific geographic market. Its strong cash position provides a buffer against economic downturns but also raises questions about its long-term growth strategy beyond its current scale.

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