investorscraft@gmail.com

Intrinsic ValueMINISO Group Holding Ltd (9896.HK)

Previous CloseHK$36.80
Intrinsic Value
Upside potential
Previous Close
HK$36.80

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

MINISO Group Holding Limited operates as a global specialty retailer, offering a diverse portfolio of lifestyle products and pop toys under its two primary brands. The MINISO brand encompasses a wide array of categories including home decor, small electronics, textiles, accessories, beauty tools, cosmetics, personal care, snacks, fragrances, and stationery, targeting value-conscious consumers seeking quality and design. The TOP TOY brand focuses exclusively on the burgeoning pop toy market, featuring blind boxes, toy bricks, model figures, kits, collectible dolls, and Ichiban Kuji, catering to enthusiasts and collectors. Operating primarily through a vast network of retail stores across China, Asia, the Americas, and Europe, the company leverages a hybrid model of company-owned and partner-operated stores, supplemented by wholesale and brand licensing activities. This positions MINISO as a significant player in the global value retail and experiential toy sectors, competing on the basis of its rapid product innovation, strong brand identity, and extensive distribution footprint.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 16.99 billion, demonstrating strong top-line performance. Net income reached HKD 2.62 billion, indicating healthy profitability and effective cost management. The generation of HKD 2.17 billion in operating cash flow underscores solid operational efficiency and the ability to convert earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, with diluted earnings per share of HKD 2.10. Capital expenditures of HKD -762.5 million were more than covered by the strong operating cash flow, indicating disciplined investment and positive free cash flow generation, which supports future growth initiatives and shareholder returns.

Balance Sheet And Financial Health

MINISO maintains a strong liquidity position with cash and equivalents of HKD 6.33 billion. Total debt stands at HKD 3.11 billion, resulting in a conservative net cash position. This balance sheet structure provides significant financial flexibility and a low-risk profile, supporting ongoing operations and strategic investments.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 1.20. This dividend policy, combined with a track record of growth in revenue and profitability, reflects a balanced approach to rewarding investors while funding its global expansion strategy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 58.36 billion, the market valuation incorporates expectations for continued growth and market share gains. A beta of 0.19 suggests the stock has historically exhibited lower volatility compared to the broader market, potentially appealing to certain investor profiles.

Strategic Advantages And Outlook

MINISO's key advantages include its strong dual-brand strategy, extensive global store network, and agility in product development. The outlook remains positive, supported by international expansion opportunities and the growing popularity of its pop toy segment, positioning the company for sustained long-term growth.

Sources

Company DescriptionProvided Financial Data

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