investorscraft@gmail.com

Intrinsic ValueJLogo Holdings Limited (8527.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

JLogo Holdings Limited operates as a specialized restaurant and bakery group with a distinct dual-segment focus in Singapore and Malaysia. Its core revenue model is derived from direct restaurant sales and bakery retail operations, encompassing both company-owned and franchised outlets. The company's portfolio features established brands like Central Hong Kong Café, Black Society, and the franchised Greyhound Café, targeting the mid-market casual dining sector. In the artisanal bakery segment, it operates numerous Bread Story outlets, offering a range of baked goods and confectionery, which diversifies its revenue streams beyond traditional sit-down dining. This operational structure positions it within the competitive consumer cyclical sector, catering to urban demand for varied food experiences. Its market position is that of a niche, multi-brand operator, though its scale remains modest compared to larger regional chains, focusing on brand-specific culinary themes to capture specific customer segments.

Revenue Profitability And Efficiency

The company generated HKD 17.1 million in revenue for FY2023 but reported a net loss of HKD 4.9 million, indicating significant profitability challenges. Despite the loss, it generated a positive operating cash flow of HKD 2.2 million, suggesting some operational efficiency in converting sales to cash, though margins remain under pressure in a competitive market.

Earnings Power And Capital Efficiency

JLogo's earnings power was negative, with a diluted EPS of -HKD 0.0098, reflecting its current unprofitability. Capital expenditures were modest at HKD 354,000, indicating limited investment in growth or maintenance, which may constrain future efficiency improvements without a turnaround in core operations.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with cash and equivalents of only HKD 195,000 against total debt of HKD 7.7 million. This high leverage relative to its cash reserves and market capitalization poses a substantial risk to its financial stability and operational flexibility.

Growth Trends And Dividend Policy

With a net loss and no dividend payments, the company exhibits no current growth or income return for shareholders. The focus appears to be on stabilizing operations rather than expansion, as reflected in the minimal capital expenditure and challenging financial performance.

Valuation And Market Expectations

The market capitalization of HKD 85.5 million, against negative earnings and modest revenue, suggests the market is valuing the company's assets or potential turnaround rather than its current earnings power. The exceptionally low beta of 0.01 indicates perceived isolation from broader market movements, likely due to its illiquidity and niche focus.

Strategic Advantages And Outlook

Its strategic advantage lies in its diversified brand portfolio within the F&B sector, offering some resilience through different culinary concepts. However, the outlook is challenging due to its leveraged balance sheet and unprofitability, requiring significant operational improvements to achieve sustainable growth.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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