Full history for every metric is available with a Kvantra account
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | - | 41 | 42 | 55 | 58 | 124 | - | 114 |
| Operating profit | $m | -1 | -9 | ||||||
| Net profit | $m | - | 1 | -1 | 1 | -3 | 1 | - | -12 |
| EPS reported | $ | 3.30 | -26.61 | ||||||
| Operating cashflow per share | $ | 13.63 | -1.42 | ||||||
| Capex per share | $ | 0.50 | 0.04 | ||||||
| FCF per share | $ | 13.13 | -1.46 | ||||||
| Free cash flow | $m | 5 | -1 | ||||||
| Net debt | $m | 10 | 9 | ||||||
| Book value equity | $m | 12 | 8 | ||||||
| Book value per share | $ | 32.87 | 10.56 | ||||||
| Number of shares | m | 0.35 | 0.73 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 15.17 | - | ||||||
| P/B LTM | x | 1.50 | 0.16 | ||||||
| P/S LTM | x | 0.14 | 0.01 | ||||||
| P/FCF LTM | x | 3.81 | -1.71 | ||||||
| EV/EBITDA LTM | x | -295.90 | -0.91 | ||||||
| EV/Sales LTM | x | 0.55 | 0.09 | ||||||
| Earnings Yield LTM | % | 6.59% | -1526.2% | ||||||
| FCF Yield | % | 26.25% | -58.57% | ||||||
| Quality | |||||||||
| ROE | % | 10.02% | -116.86% | ||||||
| ROIC | % | -1.63% | -13.67% | ||||||
| Operating margin | % | -1.02% | -7.63% | ||||||
| Gross margin | % | 21.21% | 20.17% | ||||||
| FCF/Sales | % | 3.69% | -0.65% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | +114.01% | +1.78% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | - | - | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | 0.00% | 0.00% | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | 0.09 | -0.02 | ||||||
| Net Debt/EBITDA | x | -219.87 | -4.23 | ||||||
| EBIT/Net interest | x | -1.08 | -3.52 | ||||||
| Net debt/market cap | % | 54.52% | 684.02% | ||||||
| Net debt/Equity | x | 0.82 | 1.12 | ||||||
| Gross debt/equity | x | 4.39 | 6.17 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Maison Solutions Inc., along with its affiliated entities, functions as a niche grocery retailer across California. The company offers a wide array of products, including fresh perishables like meats, seafood, fruits, and vegetables. Its inventory also features non-perishable goods such as kitchenware, canned foods, specialized Chinese and Asian spices and seasonings, and snack items. Additionally, its establishments provide alcoholic beverages, tobacco, lottery services, newspapers, reusable shopping bags, various household essentials, health and beauty products, general merchandise, pharmaceutical items, and fuel. Customers can acquire these items both in its physical stores and through its digital platform. Established in 2019, the firm was formerly known as Maison International, Inc. until it rebranded to Maison Solutions Inc. in September 2021, and its primary operations are based in Monterey Park, California.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Maison Solutions Inc. Class A Common Stock (MSS)
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Maison Solutions Inc., along with its affiliated entities, functions as a niche grocery retailer across California. The company offers a wide array of products, including fresh perishables like meats, seafood, fruits, and vegetables. Its inventory also features non-perishable goods such as kitchenware, canned foods, specialized Chinese and Asian spices and seasonings, and snack items. Additionally, its establishments provide alcoholic beverages, tobacco, lottery services, newspapers, reusable shopping bags, various household essentials, health and beauty products, general merchandise, pharmaceutical items, and fuel. Customers can acquire these items both in its physical stores and through its digital platform. Established in 2019, the firm was formerly known as Maison International, Inc. until it rebranded to Maison Solutions Inc. in September 2021, and its primary operations are based in Monterey Park, California.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free