investorscraft@gmail.com

Intrinsic ValueFameglow Holdings Limited (8603.HK)

Previous CloseHK$6.65
Intrinsic Value
Upside potential
Previous Close
HK$6.65

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

Fameglow Holdings Limited operates as a specialized provider of non-surgical medical aesthetic services in Hong Kong's competitive beauty and wellness sector. The company generates revenue through a diversified portfolio of energy-based procedures, minimally invasive injection treatments, and traditional beauty services, complemented by skincare product sales. Operating under the per Face brand across prime locations including Causeway Bay, Mong Kok, Tsim Sha Tsui, and Central, Fameglow targets affluent urban consumers seeking premium aesthetic enhancements. The company occupies a niche position within Hong Kong's medical aesthetics market, differentiating itself through technical expertise in advanced energy-based devices and non-invasive treatment protocols. This sector positioning allows Fameglow to capture value from the growing consumer preference for minimally invasive cosmetic procedures over traditional surgical alternatives. The company's integrated approach—combining service delivery with retail product sales—creates multiple revenue streams while enhancing customer lifetime value through cross-selling opportunities.

Revenue Profitability And Efficiency

The company generated HKD 435.3 million in revenue with net income of HKD 45.7 million, demonstrating a net profit margin of approximately 10.5%. Operating cash flow of HKD 83.5 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 53.4 million reflect ongoing investments in medical equipment and facility maintenance to support service delivery.

Earnings Power And Capital Efficiency

Fameglow delivered diluted EPS of HKD 0.057, with operating cash flow covering capital expenditures by 1.6 times. The company's capital allocation appears focused on maintaining technological capabilities in medical aesthetics equipment. The absence of dividend payments suggests retention of earnings for operational expansion or debt reduction strategies.

Balance Sheet And Financial Health

The balance sheet shows HKD 40.6 million in cash against total debt of HKD 92.4 million, indicating moderate leverage. The debt-to-equity structure appears manageable given the company's cash generation capabilities. The current financial position supports ongoing operations while maintaining capacity for strategic investments in service expansion.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no current distributions, prioritizing reinvestment in business operations. Growth appears driven by organic expansion within Hong Kong's medical aesthetics market, focusing on technological upgrades and service diversification rather than aggressive geographic expansion.

Valuation And Market Expectations

With a market capitalization of HKD 1.58 billion, the company trades at approximately 3.6 times revenue and 34.5 times earnings. The beta of 0.557 suggests lower volatility than the broader market, reflecting the defensive characteristics of the medical aesthetics sector in consumer cyclical industries.

Strategic Advantages And Outlook

Fameglow's strategic advantages include prime location positioning, technical expertise in non-surgical procedures, and an integrated service-retail model. The outlook remains tied to Hong Kong's consumer spending patterns and regulatory environment for medical aesthetics, with growth potential in premium service segments and cross-selling opportunities.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

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