Subscribe

Water Oasis Group Limited (1161.HK)

HKD1.26 +0.02 (+1.61%)
HK HKSE Consumer Cyclical Personal Products & Services
Address World Trade Centre
Causeway Bay, HK
CEO Siu Kei Tam
IPO 2002-03-11
ISIN KYG9477E1070

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 1161.HK (HKD) Other OTC · WOSSF (USD)
Description

Water Oasis Group Limited operates as an investment holding company primarily focused on providing a diverse range of beauty and wellness services, segmented into Product and Service divisions. The company delivers general, specialist, and medical beauty treatments to a broad clientele, encompassing high-end, mid-range, and mass-market consumers, catering to both men and women. Beyond its core beauty offerings, it also manages an online floral shop under the Oasis Florist brand and a manicure business named Oasis Nail. In terms of products, Water Oasis develops and markets its own skincare lines, Glycel and Eurobeauté, alongside its medical beauty brand, DermaSynergy. Furthermore, it engages in the retail and distribution of third-party skincare products from brands like Erno Laszlo and H2O+. The group's activities also extend to online skincare sales, the provision of beauty equipment, property holding, and the production and sale of cold-pressed fruit juice. As of September 30, 2021, the company operated 17 Oasis Beauty centers in Hong Kong (including 15 Oasis Beauty and 2 Oasis Homme locations) and 3 company-managed Oasis Beauty centers in Beijing, People's Republic of China. Established in 1998, Water Oasis Group Limited is headquartered in Causeway Bay, Hong Kong.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD1.26 +0.02 (+1.61%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
212.7K
Beta
0.80
Float Shares
200.27M
Free Float %
29.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.48% +11.21% +15.53% +25.26% +26.60% +27.96% +15.53% -23.23% -20.13% +161.54% +100.00%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.26
DCF (Unlevered) 4.46 +253.6%
DCF (Levered) 9.09 +621.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.29
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Personal Products & Services: +6.6%
    -0.2% Q1'26: +2.5% (vs Q1'24)
  • EPS growth Personal Products & Services: +19.6%
    +20.0% Q1'26: +69.5% (vs Q1'24)
  • FCF margin FCF growth · Personal Products & Services: +11.7%
    +36.4% Q1'26: +37.6% (vs Q1'24)
  • EBIT margin Personal Products & Services: +10.5%
    +17.1% Q1'26: +17.4% (vs Q1'24)
  • ROIC Personal Products & Services: +6.9%
    Q1'26: -78.8% (vs Q1'24)
  • Share dilution Personal Products & Services: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Personal Products & Services: 0.59×
    0.55× Q1'26: 0.19× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.95) × ERP
WACC = 83% × Ke + 17% × Kd (30.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4.47 Current price: 1.26
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Sep 2011
actual
Sep 2012
actual
Revenue
985.34M
est: 1.06B (-6.9%)
824.43M
est: 1.18B (-29.9%)
EBITDA
147.52M
est: 354.39M (-58.4%)
102.01M
est: 393.92M (-74.1%)
EBIT
121.74M
est: 167.23M (-27.2%)
70.47M
est: 185.89M (-62.1%)
Net Income
84.65M
67.98M
SGA
est: 40.51M (-100.0%)
est: 45.03M (-100.0%)
EPS
0.11
0.09
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 4/5 5/5 4/5 2/5 4/5 3/5
2026-05-28 A 4/5 4/5 5/5 4/5 2/5 4/5 3/5
2026-05-27 A 4/5 4/5 5/5 4/5 2/5 4/5 3/5
2026-05-26 A 4/5 4/5 5/5 4/5 2/5 4/5 3/5
2026-05-22 A 4/5 4/5 5/5 4/5 2/5 4/5 3/5
2026-05-21 A 4/5 4/5 5/5 4/5 2/5 4/5 3/5
2026-05-20 A 4/5 4/5 5/5 4/5 2/5 4/5 3/5
2026-05-19 A 4/5 4/5 5/5 4/5 2/5 4/5 3/5
2026-05-18 A 4/5 4/5 5/5 4/5 2/5 4/5 3/5
2026-05-14 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-13 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-12 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-11 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-08 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-07 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-06 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-05 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-04 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-29 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-28 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-27 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-24 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-23 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-22 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-20 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-16 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
843.18M
OE per share TTM
1.24
Owner's Yield
104.11%
Maintenance CapEx ratio
33.89%
Maint CapEx / Avg PPE
37.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
183.6K
Shares Outstanding
680.55M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Siu Kei Tam Chief Executive Officer & Executive Director 9M male
Kam Shui Yu Co-Founder & Executive Director 3M male
Lai Chu Yu Co-Founder & Executive Director 3M female
Yin Ping Lai Co-Founder & Executive Director 3M female
Hei Pui Wong Company Secretary male
Ka Yee Au Yeung PR & Corporate Communications Director female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits