T

Tse Sui Luen Jewellery International Ltd
HKEX:417

Watchlist Manager
Tse Sui Luen Jewellery International Ltd
HKEX:417
Watchlist
Price: 0.92 HKD 3.37%
Market Cap: 229.2m HKD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-38%
5Y
-41%
10Y
-
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-121%
10Y
-

Earnings Waterfall
Tse Sui Luen Jewellery International Ltd

Revenue
1.7B HKD
Cost of Revenue
-1.1B HKD
Gross Profit
583.5m HKD
Operating Expenses
-658.7m HKD
Operating Income
-75.2m HKD
Other Expenses
-122.6m HKD
Net Income
-197.8m HKD

Income Statement
Tse Sui Luen Jewellery International Ltd

Rotate your device to view
Income Statement
Currency: HKD
Feb-2005 Aug-2005 Feb-2006 Aug-2006 Feb-2007 Aug-2007 Feb-2008 Aug-2008 Feb-2009 Aug-2009 Feb-2010 Aug-2010 Feb-2011 Aug-2011 Feb-2012 Aug-2012 Feb-2013 Aug-2013 Feb-2014 Aug-2014 Feb-2015 Aug-2015 Feb-2016 Aug-2016 Feb-2017 Aug-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Dec-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024 Mar-2025
Revenue
Interest Expense
5
5
6
9
10
10
10
8
7
6
4
5
6
7
9
25
44
47
51
58
60
60
63
66
63
0
41
22
40
50
58
53
45
35
0
32
39
61
80
84
77
0
Revenue
1 276
N/A
1 262
-1%
1 324
+5%
1 492
+13%
1 510
+1%
1 595
+6%
1 918
+20%
2 073
+8%
1 959
-5%
1 842
-6%
2 018
+10%
2 246
+11%
2 518
+12%
3 001
+19%
3 359
+12%
3 455
+3%
3 563
+3%
4 033
+13%
4 057
+1%
3 746
-8%
3 871
+3%
3 805
-2%
3 539
-7%
3 336
-6%
3 411
+2%
3 595
+5%
4 137
+15%
2 233
-46%
4 065
+82%
3 807
-6%
2 914
-23%
2 439
-16%
2 649
+9%
2 869
+8%
3 554
+24%
2 768
-22%
3 303
+19%
2 591
-22%
2 689
+4%
2 655
-1%
2 172
-18%
1 712
-21%
Gross Profit
Cost of Revenue
(694)
(647)
(658)
(754)
(708)
(705)
(899)
(983)
(918)
(862)
(953)
(1 084)
(1 225)
(1 489)
(1 750)
(1 831)
(1 895)
(2 234)
(2 283)
(2 047)
(2 072)
(2 051)
(1 927)
(1 768)
(1 884)
(2 109)
(2 506)
(1 358)
(2 446)
(2 249)
(1 765)
(1 563)
(1 689)
(1 809)
(2 218)
(1 705)
(2 029)
(1 682)
(1 756)
(1 869)
(1 560)
(1 129)
Gross Profit
583
N/A
616
+6%
666
+8%
738
+11%
802
+9%
890
+11%
1 019
+15%
1 090
+7%
1 041
-5%
980
-6%
1 065
+9%
1 162
+9%
1 293
+11%
1 512
+17%
1 609
+6%
1 624
+1%
1 668
+3%
1 799
+8%
1 774
-1%
1 700
-4%
1 799
+6%
1 754
-3%
1 612
-8%
1 568
-3%
1 527
-3%
1 485
-3%
1 632
+10%
875
-46%
1 619
+85%
1 558
-4%
1 148
-26%
876
-24%
960
+9%
1 061
+11%
1 337
+26%
1 063
-20%
1 274
+20%
909
-29%
933
+3%
786
-16%
613
-22%
584
-5%
Operating Income
Operating Expenses
(502)
(553)
(618)
(662)
(703)
(765)
(855)
(881)
(878)
(851)
(862)
(953)
(1 076)
(1 235)
(1 372)
(1 443)
(1 525)
(1 634)
(1 625)
(1 562)
(1 678)
(1 644)
(1 503)
(1 459)
(1 411)
(1 380)
(1 497)
(800)
(1 470)
(1 424)
(1 142)
(915)
(982)
(965)
(1 235)
(987)
(1 171)
(927)
(960)
(1 046)
(863)
(659)
Selling, General & Administrative
(511)
(560)
(620)
(665)
(705)
(777)
(859)
(917)
(914)
(858)
(872)
(963)
(1 082)
(1 241)
(1 379)
(1 458)
(1 532)
(1 642)
(1 632)
(1 579)
(1 687)
(1 648)
(1 505)
(1 451)
(1 410)
(1 397)
(1 517)
(798)
(1 469)
(1 443)
(1 183)
(987)
(991)
(1 011)
(1 269)
(994)
(1 210)
(939)
(995)
(1 059)
(877)
(678)
Other Operating Expenses
9
7
3
3
2
12
4
37
36
7
10
10
6
6
7
15
7
8
7
17
9
4
2
(9)
(0)
17
20
(3)
(0)
18
41
72
9
47
34
7
39
12
35
14
15
19
Operating Income
80
N/A
63
-22%
49
-22%
76
+56%
99
+30%
124
+26%
164
+32%
210
+28%
163
-22%
129
-21%
203
+57%
209
+3%
217
+4%
277
+28%
237
-14%
181
-24%
143
-21%
165
+15%
149
-10%
137
-8%
121
-12%
110
-9%
109
-1%
109
0%
116
+7%
105
-10%
134
+28%
74
-45%
150
+102%
134
-11%
6
-95%
(39)
N/A
(22)
+42%
96
N/A
101
+5%
75
-25%
103
+36%
(18)
N/A
(27)
-48%
(260)
-872%
(250)
+4%
(75)
+70%
Pre-Tax Income
Interest Income Expense
(5)
(5)
(6)
(9)
(7)
(10)
(6)
(9)
(6)
(6)
(4)
(5)
(5)
(7)
(9)
(25)
(43)
(47)
(48)
(58)
(58)
(60)
(63)
(66)
(63)
(49)
(41)
(22)
(40)
(50)
(61)
(53)
(43)
(35)
8
(25)
(39)
(45)
(80)
(83)
(77)
(85)
Non-Reccuring Items
0
0
0
0
4
0
(0)
0
0
0
0
0
(1)
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
70
0
0
16
0
24
0
2
0
1
Gain/Loss on Disposition of Assets
2
0
0
1
3
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
3
4
0
0
(0)
2
0
0
0
2
0
19
19
0
0
0
0
0
(0)
0
(0)
0
0
0
(1)
(3)
(3)
(2)
(11)
(9)
(5)
(8)
(6)
(6)
(39)
(6)
(7)
(9)
(6)
(7)
(7)
(7)
Pre-Tax Income
81
N/A
62
-23%
42
-32%
68
+61%
99
+45%
116
+17%
157
+36%
201
+28%
160
-21%
126
-21%
199
+59%
224
+12%
231
+3%
270
+17%
236
-13%
156
-34%
100
-36%
118
+18%
101
-14%
79
-22%
63
-20%
51
-19%
46
-9%
42
-8%
52
+22%
54
+3%
90
+68%
50
-44%
99
+98%
74
-25%
(60)
N/A
(100)
-67%
(1)
+99%
55
N/A
70
+27%
61
-14%
57
-5%
(47)
N/A
(113)
-140%
(348)
-207%
(334)
+4%
(166)
+50%
Net Income
Tax Provision
(36)
(87)
(71)
(21)
(25)
(33)
(46)
(50)
(35)
(39)
(52)
(23)
(30)
(62)
(55)
(41)
(28)
(33)
(27)
(26)
(23)
(22)
(22)
(22)
(29)
(25)
(40)
(23)
(45)
(43)
(30)
(33)
(43)
(55)
(64)
(45)
(36)
(24)
(18)
(27)
(26)
(32)
Income from Continuing Operations
45
(25)
(28)
48
74
83
111
152
125
87
147
201
200
207
181
115
72
85
74
53
40
29
24
20
23
29
50
27
54
32
(90)
(133)
(44)
0
7
15
21
(72)
(132)
(374)
(360)
(198)
Income to Minority Interest
(7)
(13)
(20)
(25)
(18)
(12)
(12)
(16)
(20)
(19)
(25)
(23)
(24)
(24)
(19)
(10)
0
0
0
0
0
0
(0)
(0)
(0)
0
(0)
(0)
(0)
(0)
0
0
0
0
(0)
0
(0)
0
0
0
0
0
Net Income (Common)
38
N/A
(38)
N/A
(48)
-27%
23
N/A
56
+147%
71
+28%
99
+40%
136
+37%
105
-23%
68
-35%
122
+79%
178
+46%
176
-1%
183
+4%
162
-11%
105
-36%
72
-31%
85
+18%
75
-12%
53
-29%
40
-25%
29
-26%
24
-20%
20
-16%
23
+16%
29
+25%
49
+71%
27
-45%
54
+100%
31
-42%
(90)
N/A
(133)
-48%
(44)
+67%
0
N/A
7
+2 180%
16
+137%
15
-5%
(71)
N/A
(132)
-84%
(374)
-184%
(360)
+4%
(198)
+45%
EPS (Diluted)
0.43
N/A
-0.15
N/A
-0.2
-33%
0.09
N/A
0.23
+156%
0.3
+30%
0.41
+37%
0.56
+37%
0.43
-23%
0.28
-35%
0.5
+79%
0.72
+44%
0.72
N/A
0.75
+4%
0.66
-12%
0.43
-35%
0.29
-33%
0.34
+17%
0.3
-12%
0.22
-27%
0.16
-27%
0.12
-25%
0.1
-17%
0.08
-20%
0.09
+13%
0.12
+33%
0.2
+67%
0.11
-45%
0.22
+100%
0.13
-41%
-0.36
N/A
-0.53
-47%
-0.18
+66%
0
N/A
0.03
N/A
0.06
+100%
0.05
-17%
-0.29
N/A
-0.53
-83%
-1.5
-183%
-1.44
+4%
-0.79
+45%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.