Maison Solutions Inc. (NASDAQ: MSS)

Sector: Consumer Defensive Industry: Grocery Stores CIK: 0001892292
Market Cap 6.01 Mn
P/B 0.52
P/E -1.04
P/S 0.05
ROIC (Qtr) -8.25
Div Yield % 0.00
Rev 1y % (Qtr) -5.88
Total Debt (Qtr) 45.72 Mn
Debt/Equity (Qtr) 3.93
Add ratio to table...

About

Maison Solutions Inc. (MSS), a rapidly growing specialty grocery retailer, operates in the U.S., specifically catering to modern consumers and the Asian-American community. The company's foundation in 2019 and headquarters in California mark the beginning of its mission to offer traditional Asian food and merchandise in a manner that respects Asian-American family values and cultural norms while also addressing the faster-paced lifestyle of younger generations. MSS's main business activities include the operation of traditional supermarkets, known...

Read more

Investment thesis

Bull case

  • Tangible assets of 53.42M provide exceptional 84.57x coverage of deferred revenue 631610, showing strong service capability backing.
  • Tangible assets of 53.42M provide robust 15.50x coverage of other current liabilities 3.45M, indicating strong asset backing.
  • Cash position of 1.37M provides strong 2.16x coverage of deferred revenue 631610, ensuring service delivery capability.
  • Strong tangible asset base of 53.42M provides 2.43x coverage of intangibles 22.02M, indicating robust asset quality.
  • Tangible assets of 53.42M provide robust 2.91x coverage of current liabilities 18.33M, showing strong asset backing.

Bear case

  • Operating cash flow of (587880) barely covers its investment activities of (2.08M), with a coverage ratio of 0.28, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 1.37M against inventory of 6.12M, the 0.22 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating cash flow of (587880) provides insufficient coverage of deferred revenue obligations of 631610, which is -0.93x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (587880) shows concerning coverage of stock compensation expenses of 1.08M, with a -0.55 ratio indicating potential earnings quality issues.
  • Free cash flow of (631150) provides weak coverage of capital expenditures of 43270, with a -14.59 ratio suggesting additional external financing needs for growth initiatives.

Peer comparison

Companies in the Grocery Stores
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 KR Kroger Co 50.34 Bn 26.79 0.34 25.20 Bn
2 ACI Albertsons Companies, Inc. 10.14 Bn 14.10 0.15 15.43 Bn
3 SFM Sprouts Farmers Market, Inc. 6.63 Bn 12.92 0.77 1.86 Bn
4 WMK Weis Markets Inc 1.95 Bn 30.13 0.67 0.18 Bn
5 IMKTA Ingles Markets Inc 1.60 Bn 9.10 0.27 0.54 Bn
6 GO Grocery Outlet Holding Corp. 1.11 Bn -251.00 0.24 1.81 Bn
7 DDL Dingdong (Cayman) Ltd 0.61 Bn 15.44 0.18 0.35 Bn
8 NGVC Natural Grocers by Vitamin Cottage, Inc. 0.61 Bn 12.68 0.45 0.32 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.67 0.85
EV to Cash from Ops. EV/CFO -85.94 10.95
EV to Debt EV to Debt 1.11 2.65
EV to EBIT EV/EBIT -11.07 17.17
EV to EBITDA EV/EBITDA -13.31 4.97
EV to Free Cash Flow [EV/FCF] EV/FCF -80.05 -2.66
EV to Market Cap EV to Market Cap 8.41 2.07
EV to Revenue EV/Rev 0.43 0.52
Price to Book Value [P/B] P/B 0.52 1.46
Price to Earnings [P/E] P/E -1.04 -10.31
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -0.52
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 20.93
Dividend per Basic Share Div per Share (Qtr) 0.00 0.46
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 130.08
Interest Coverage Int. cover (Qtr) -2.26 -12.18
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 91.28 0.38
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 283.89 36.75
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 3.04
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -100.75 -54.96
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -439.54 -64.08
EBIT Growth (1y) % EBIT 1y % (Qtr) -333.50 -86.63
EBT Growth (1y) % EBT 1y % (Qtr) -333.48 -219.58
EPS Growth (1y) % EPS 1y % (Qtr) -62.50 -171.99
FCF Growth (1y) % FCF 1y % (Qtr) -372.01 3.92
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 7.10 2.50
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.57 1.74
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.05
Cash Ratio Cash Ratio (Qtr) 0.07 0.30
Current Ratio Curr Ratio (Qtr) 0.77 1.21
Debt to Equity Ratio Debt/Equity (Qtr) 3.93 1.90
Interest Cover Ratio Int Coverage (Qtr) -2.26 -12.18
Times Interest Earned Times Interest Earned (Qtr) -2.26 -12.18
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -3.10 1.72
EBIT Margin % EBIT Margin % (Qtr) -3.86 -0.05
EBT Margin % EBT Margin % (Qtr) -5.56 -1.40
Gross Margin % Gross Margin % (Qtr) 19.40 24.88
Net Profit Margin % Net Margin % (Qtr) -4.90 -1.65