investorscraft@gmail.com

Intrinsic ValuePacific Legend Group Limited (8547.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pacific Legend Group Limited operates as a specialized home furnishings provider, primarily serving the Hong Kong market with additional operations in the UAE and Mainland China. Its core revenue model is bifurcated between direct sales and rental services for furniture and accessories, targeting both retail consumers and corporate clients through diverse channels including online, wholesale, and franchise operations. The company further diversifies its income through its Project and Hospitality Services segment, which offers comprehensive interior design, styling, and furnishing solutions for commercial properties like hotels and serviced apartments. This positions it within the competitive consumer cyclical sector, leveraging its long-established presence since 1979 to cater to both individual lifestyle and commercial project demands. Its market position is that of a regional niche player, competing on service integration and design consultancy rather than scale, focusing on the premium end of the furnishings market in its core operating regions.

Revenue Profitability And Efficiency

The company generated HKD 327.1 million in revenue for the period. It achieved a net income of HKD 9.4 million, indicating a narrow net profit margin. Operational efficiency appears challenged, as evidenced by negative operating cash flow of HKD -9.6 million, suggesting potential working capital pressures despite the reported profitability.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0395, reflecting modest earnings power. The negative operating cash flow, juxtaposed with positive net income, raises questions about the quality of earnings and the conversion of profits into cash, indicating potential inefficiencies in working capital management or collection cycles.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 9.3 million against total debt of HKD 18.6 million. This results in a net debt position, implying some financial leverage. The absence of reported capital expenditures suggests a asset-light model or a period with minimal investment in property and equipment.

Growth Trends And Dividend Policy

The company did not pay a dividend, retaining all earnings. The growth trajectory must be assessed from historical trends, which are not provided here. The current capital allocation strategy appears focused on funding operations and potentially reducing leverage rather than providing immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 145.7 million, the stock trades at a price-to-earnings multiple derived from its modest earnings. A beta of 0.787 suggests its volatility is moderately lower than the broader market, potentially reflecting its small size and niche market focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service offering, combining product sales, rentals, and project design. Its outlook is tied to the health of the Hong Kong and regional property and hospitality sectors, which drive demand for its core services. Success depends on effective working capital management and navigating competitive pressures.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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