Subscribe

International Housewares Retail Company Limited (1373.HK)

HKD0.68 -0.01 (-1.45%)
HK HKSE Consumer Cyclical Furnishings, Fixtures & Appliances
Address Southmark
Wong Chuk Hang, HK
CEO Lai Ha Ngai
IPO 2013-09-25
ISIN KYG487291000

Explore sections of this company profile

Description

International Housewares Retail Company Limited functions as an investment holding firm primarily engaged in the retail and trading of household products. Its diverse retail portfolio includes physical stores operating under well-known banners such as JHC, Japan Home, 123 by ELLA, City Life, $MART, and Day Day Store. The company also maintains an online presence with platforms like JHC eshop and EasyBuy. Boasting an extensive retail footprint, it encompasses 389 outlets spread across Hong Kong, Singapore, Macau, East Malaysia, Cambodia, Australia, and Vietnam. Beyond its core retail operations, the company's activities extend to granting franchise rights, offering management services, manufacturing and exporting household goods, engaging in property investments, and the sale of gifts and accessories. Established in 1991, the company's headquarters are situated in Wong Chuk Hang, 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
HKD0.68 -0.01 (-1.45%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
339.5K
Beta
0.09
Float Shares
251.87M
Free Float %
35.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -1.45% +0.00% -11.69% -11.69% -9.33% -25.27% -76.31% -76.31% -44.26% -77.18%
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
0.68
DCF (Unlevered) 12.10 +1,679.4%
DCF (Levered) 10.87 +1,498.3%

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) 0% Bullish
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.73
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Furnishings, Fixtures & Appliances: +2.7%
    -5.6% Q4'25: -9.5% (vs Q4'23)
  • EPS growth Furnishings, Fixtures & Appliances: +4.0%
    -52.7% Q4'25: -45.4% (vs Q4'23)
  • FCF margin FCF growth · Furnishings, Fixtures & Appliances: +24.2%
    +13.5% Q4'25: +17.8% (vs Q4'23)
  • EBIT margin Furnishings, Fixtures & Appliances: +6.9%
    +3.1% Q4'25: +3.3% (vs Q4'23)
  • ROIC Furnishings, Fixtures & Appliances: +6.4%
    +5.9% Q4'25: +11.5% (vs Q4'23)
  • Share dilution Furnishings, Fixtures & Appliances: +0.1%
    0.0% Q4'25: -1.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Furnishings, Fixtures & Appliances: -0.16×
    1.00× Q4'25: 2.36× (vs Q4'23)
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 (0.10) × ERP
WACC = 53% × Ke + 47% × Kd (5.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 12.13 Current price: 0.68
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 Apr 2014
actual
Apr 2015
actual
Apr 2016
actual
Apr 2017
actual
Apr 2018
actual
Apr 2019
actual
Apr 2020
actual
Apr 2021
actual
Revenue
1.75B
est: 1.86B (-5.9%)
1.95B
est: 1.97B (-0.9%)
2.04B
est: 2.07B (-1.6%)
2.11B
est: 2.15B (-1.6%)
2.23B
est: 2.30B (-3.0%)
2.35B
est: 2.49B (-5.5%)
2.54B
est: 2.40B (+6.0%)
2.69B
est: 2.54B (+6.1%)
EBITDA
163.15M
est: 393.69M (-58.6%)
130.72M
est: 216.59M (-39.6%)
112.67M
est: 153.09M (-26.4%)
128.25M
est: 125.82M (+1.9%)
152.24M
est: 145.44M (+4.7%)
165.70M
est: 527.63M (-68.6%)
595.70M
est: 508.65M (+17.1%)
691.97M
est: 538.06M (+28.6%)
EBIT
135.12M
est: 139.93M (-3.4%)
97.56M
est: 177.95M (-45.2%)
80.06M
est: 99.62M (-19.6%)
97.37M
est: 76.39M (+27.5%)
122.27M
est: 100.59M (+21.6%)
136.29M
est: 187.54M (-27.3%)
204.28M
est: 180.79M (+13.0%)
307.92M
est: 191.24M (+61.0%)
Net Income
144.37M
est: 167.88M (-14.0%)
88.39M
est: 156.30M (-43.4%)
66.49M
est: 92.13M (-27.8%)
87.49M
est: 69.11M (+26.6%)
104.85M
est: 91.07M (+15.1%)
119.05M
est: 112.23M (+6.1%)
150.93M
est: 136.95M (+10.2%)
254.92M
est: 151.37M (+68.4%)
SGA
707.79M
est: 751.17M (-5.8%)
821.91M
est: 766.14M (+7.3%)
883.43M
est: 857.15M (+3.1%)
904.88M
est: 918.28M (-1.5%)
934.20M
est: 909.74M (+2.7%)
959.80M
est: 1.01B (-4.7%)
1.01B
est: 970.50M (+3.6%)
1.05B
est: 1.03B (+2.1%)
EPS
0.22
est: 0.23 (-5.5%)
0.12
est: 0.15 (-18.6%)
0.09
est: 0.07 (+32.0%)
0.12
est: 0.12 (+0.0%)
0.15
est: 0.13 (+15.4%)
0.17
est: 0.16 (+9.2%)
0.21
est: 0.19 (+10.5%)
0.36
est: 0.21 (+71.4%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-28 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-27 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-26 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-22 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-21 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-20 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-19 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-18 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-15 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-14 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-13 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-12 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-08 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-07 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-06 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-05 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-04 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-30 A- 4/5 5/5 2/5 4/5 1/5 4/5 5/5
2026-04-29 A- 4/5 5/5 2/5 4/5 1/5 4/5 5/5
2026-04-28 A- 4/5 5/5 2/5 4/5 1/5 4/5 5/5
2026-04-27 A- 4/5 5/5 2/5 4/5 1/5 4/5 5/5
2026-04-24 A- 4/5 5/5 2/5 4/5 1/5 4/5 5/5
2026-04-23 A- 4/5 5/5 2/5 4/5 1/5 4/5 5/5
2026-04-22 A- 4/5 5/5 2/5 4/5 1/5 4/5 5/5
2026-04-21 A- 4/5 5/5 2/5 4/5 1/5 4/5 5/5
2026-04-20 A- 4/5 5/5 2/5 4/5 1/5 4/5 5/5
2026-04-17 A- 4/5 5/5 2/5 4/5 1/5 4/5 5/5
2026-04-16 A- 4/5 5/5 2/5 4/5 1/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
731.05M
OE per share TTM
1.02
Owner's Yield
149.80%
Maintenance CapEx ratio
156.33%
Maint CapEx / Avg PPE
22.8%

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
38.1K
Shares Outstanding
708.94M

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
Lai Ha Ngai Co-Founder, Chairman & Chief Executive Officer 4M female
Sing Yuk Cheng Chief Financial Officer & Executive Director 2M male
Pak Fai Lau Co-Founder & Honorary Chairman 502.0K male
Chi Wai Cheung Company Secretary male
Kin Man Wong Chief Information Officer male
Chak Yiu Wong Senior Administration Manager
Wang Sek Au-Yeung Chief Executive Officer of Hong Kong & Macau male
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