investorscraft@gmail.com

Intrinsic ValueHelens International Holdings Company Limited (9869.HK)

Previous CloseHK$0.94
Intrinsic Value
Upside potential
Previous Close
HK$0.94

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

Helens International Holdings operates as a prominent chain bar operator in China's competitive nightlife and social consumption sector, targeting young urban demographics with its standardized, value-oriented offering. The company generates revenue through direct sales of alcoholic beverages—primarily beers and spirits—and snacks across its extensive network of self-operated bars, supplemented by franchise operations that expand its geographic footprint without significant capital outlay. Operating under the recognizable Helen's brand, the company has established a distinct market position by providing affordable, consistent social venues that cater to China's growing middle-class leisure spending, differentiating itself through scale efficiency and brand recognition in a fragmented industry. This strategy has enabled rapid expansion across 152 cities, though intense competition and shifting consumer preferences present ongoing challenges to maintaining market leadership and profitability in the dynamic Chinese hospitality market.

Revenue Profitability And Efficiency

The company reported HKD 752.2 million in revenue for the period but experienced a net loss of HKD 78.0 million, indicating significant profitability challenges despite substantial top-line performance. Operating cash flow remained positive at HKD 165.5 million, suggesting core operations generate cash despite the reported net loss. The absence of capital expenditures suggests a potential strategic pause in expansion or maintenance spending, which may reflect efforts to conserve cash during a challenging operational period.

Earnings Power And Capital Efficiency

Helens demonstrated diluted EPS of -HKD 0.062, reflecting the net loss position and pressure on per-share earnings. The positive operating cash flow relative to revenue indicates reasonable cash conversion from operations, though the net loss suggests either high operating costs, impairment charges, or other non-cash expenses affecting bottom-line performance. The company's ability to generate operational cash despite reporting a loss points to underlying business resilience amid current challenges.

Balance Sheet And Financial Health

The balance sheet shows HKD 131.8 million in cash against HKD 145.4 million in total debt, indicating a tight liquidity position with debt slightly exceeding cash reserves. The current capital structure suggests some financial strain, though the positive operating cash flow provides a buffer for meeting obligations. The company's financial health appears manageable but requires careful cash flow management given the narrow cash-to-debt coverage ratio.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of HKD 0.23 per share, which may indicate management's confidence in future recovery or a commitment to shareholder returns. The absence of capital expenditures could signal a strategic shift from aggressive expansion to consolidation and optimization of existing operations. This approach suggests a focus on stabilizing profitability before pursuing further growth initiatives in China's competitive bar market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.77 billion, the company trades at a significant premium to its annual revenue, reflecting market expectations for recovery and future growth despite current profitability challenges. The beta of 0.998 indicates stock performance closely tracks broader market movements, suggesting investors view the company as having average systematic risk within the consumer cyclical sector. The valuation appears to incorporate optimism about the company's brand strength and market position overcoming current operational headwinds.

Strategic Advantages And Outlook

Helens benefits from extensive scale with 859 self-operated bars across China, creating significant brand recognition and operational efficiencies. The company's focus on value-oriented social venues positions it well for China's consumption upgrade trend, though intense competition and economic sensitivity present challenges. The outlook depends on improving operational efficiency, managing expansion costs, and navigating China's evolving consumer preferences in the post-pandemic leisure landscape.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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