Back to Portfolio
H02

Haw Par Corporation

$15.83 3.5B market cap
Haw Par Corporation Limited H02 BUFFETT / MUNGER / KLARMAN SUMMARY
1 SNAPSHOT
Price$15.83
Market Cap3.5B
2 BUSINESS

Interesting hidden value play - Tiger Balm brand + UOB stake + cash may trade at NAV discount. P/E 14x attractive but 93% margin inflated by investment income. Needs deeper analysis of book value breakdown. At S$15.83 near highs - wait for research completion before acting.

3 MOAT NARROW

Tiger Balm is iconic brand with 100+ year history, but limited market size (topical analgesics niche). Investment portfolio provides stable dividend income (UOB stake). Sum-of-parts may trade at discount to NAV.

4 MANAGEMENT
CEO: Wee Cho Yaw

Holding company structure with passive investment approach. 2.5% dividend yield modest. Significant UOB shareholding creates hidden value. Conservative balance sheet with net cash. Wee family connection to UOB.

5 ECONOMICS
35% Op Margin
8% ROIC
8% ROE
70x P/E
0.05B FCF
Net Cash Debt/EBITDA
6 VALUATION
FCF Yield1.5%
DCF Range13 - 18

At fair value

7 MUNGER INVERSION
Kill Event Severity P() E[Loss]
Tiger Balm brand loses relevance to younger consumers HIGH - -
UOB stock declines significantly (correlates with Haw Par) MED - -
8 KLARMAN LENS
Downside Case

Tiger Balm brand loses relevance to younger consumers

Why Market Right

UOB crisis directly impacts NAV; Tiger Balm brand obsolescence

Catalysts

Sum-of-parts analysis reveals NAV discount; Dividend increase from investment income; Tiger Balm expansion in new markets

9 VERDICT WAIT
B+ Quality Fortress - net cash position
Strong Buy$11
Buy$13
Fair Value$18

Strong Buy below 11, Accumulate below 13

10 MACRO RESILIENCE -2
Neutral to Mild Headwinds Required MoS: 26%
Monetary
0
Geopolitical
+1
Technology
0
Demographic
-1
Climate
0
Regulatory
0
Governance
-1
Market
-1
Key Exposures
  • Value Trap Structure -1 Wee family controls Haw Par, UOB, and UOL with no incentive to simplify. Holding company discount ha...
  • Brand Nostalgia Erosion -2 Tiger Balm's strength is nostalgia with older generations. Gen Z lacks emotional connection, requiri...
  • Aging Tailwind +1 Current customer base (older demographics) using more product. But this is a near-term benefit, not ...

Haw Par is a classic value trap with mild macro headwinds. The sum-of-parts discount exists for structural reasons - Wee family control prevents value realization. Tiger Balm brand faces generational erosion as younger consumers lack nostalgic connection. Net score of -2 requires 26% MoS. At S$15.18...

🧠 ULTRATHINK Deep Philosophical Analysis

H02 - Ultrathink Analysis

The Real Question

We're not asking "is Tiger Balm a good brand?" The 100+ year heritage, global recognition, and consistent sales answer that. The real question is: When a company is part brand, part investment portfolio, part leisure business—what exactly are you buying?

The market sees Haw Par as either hidden value or messy conglomerate. Neither frame addresses the core tension. The deeper question: Is the sum-of-parts greater than the market price—or is the holding company discount justified by complexity and lack of control? And at 14x earnings with 93% net margins, what do those numbers actually mean?

Hidden Assumptions

Assumption 1: The UOB stake creates hidden value. Haw Par owns a significant stake in UOB. The assumption is this trades at a discount to mark-to-market value. But holding company discounts exist for reasons—minority holders can't force value realization. The assumption that hidden value will be recognized ignores that the Wee family controls both Haw Par and UOB.

Assumption 2: Tiger Balm has growth runway. Tiger Balm is an iconic brand in topical analgesics. The assumption is emerging market expansion drives growth. But the product is essentially unchanged for 100 years in a niche category. The assumption that growth continues ignores that topical analgesics is a mature market.

Assumption 3: 93% net margin is meaningful. Haw Par shows 93%+ net margins because investment income supplements operating income. The assumption is this reflects profitability. But investment income fluctuates with markets. The assumption that margins are stable ignores that they're partly mark-to-market.

Assumption 4: Holding company structure unlocks eventually. Haw Par is essentially a family vehicle for the Wee family. The assumption is value will be unlocked. But the family has no incentive to simplify—they benefit from control. The assumption that structure changes ignores aligned incentives against change.

The Contrarian View

For the bulls to be right, we need to believe:

  1. NAV discount closes — Market recognizes sum-of-parts value.

  2. Tiger Balm accelerates — Brand expansion in new markets.

  3. UOB stake appreciates — Banking tailwinds lift investment value.

  4. Special dividend or restructuring — Family decides to return capital.

The probability of discount closing? Maybe 20% in 5 years. Tiger Balm acceleration? Perhaps 30%. UOB appreciation? Tied to banking sector. Restructuring? Unlikely given family control. The bull case requires events outside shareholder control.

Simplest Thesis

Haw Par is Tiger Balm plus UOB shares—wrapped in a holding company discount.

Why This Opportunity Exists

The opportunity requires research to confirm. This may be value—or value trap.

At S$15.83, Haw Par needs investigation:

  1. Possible mispricing — Sum-of-parts may exceed market cap.

  2. No forced selling — Wee family control ensures stability.

  3. Complex structure — Brand + investments + leisure = confusion.

  4. Genuine neglect — Limited analyst coverage, institutional avoidance.

The opportunity clarifies after NAV analysis—what is Tiger Balm worth? What is the UOB stake worth? What discount is appropriate?

What Would Change My Mind

  1. NAV analysis shows 30%+ discount — Confirms hidden value thesis.

  2. Stock drops 25% to S$12 — Creates margin of safety even without NAV clarity.

  3. Tiger Balm reports strong growth — Brand renaissance changes narrative.

  4. Special dividend announced — Family returns excess cash.

  5. Holding company restructuring — Simplification unlocks value.

Some possible within 24 months. Current position is RESEARCH—need NAV breakdown.

The Soul of This Business

Strip away the UOB stake, the leisure business, the holding structure. What is Haw Par at its core?

Haw Par is nostalgia monetized. Tiger Balm evokes memories—grandparents applying the distinctive ointment, the smell of menthol and camphor, the ornate packaging. For generations of Asians, Tiger Balm is childhood in a tin. That emotional connection translates to consistent sales year after year.

The soul is in the heritage. Tiger Balm doesn't compete on innovation or marketing spend. It competes on 100 years of memory. Every grandmother who applied it to a grandchild's temple created brand equity that no advertising budget can replicate.

But here's the uncomfortable truth: nostalgia fades with each generation. Young consumers don't have the same memories. Alternative products exist. The brand that survived 100 years might not survive the next 50 without reinvention. And reinvention risks destroying what makes Tiger Balm special.

The deeper truth: you're not really buying Tiger Balm. You're buying a family's investment portfolio with Tiger Balm attached. The Wee family uses Haw Par as a vehicle for their UOB stake and other investments. Tiger Balm is the operating business that justifies the public listing.

At S$12, you buy the portfolio at prices where the structure is questioned.

At S$15.83, you buy the portfolio at prices where hidden value is partially recognized.

The brand is real. The UOB stake is real. The discount may be real too.

The question is whether the discount ever closes—or whether family control keeps it permanent.

Executive Summary

Haw Par is a rare "hidden asset" play: the company's investment portfolio (primarily UOB shares worth S$2.13B) plus cash nearly equals its market cap, meaning investors get Tiger Balm for free. However, this NAV discount has persisted for decades due to Wee family cross-holdings - a classic value trap.


Financial Summary (2024)

Metric Value Assessment
Revenue S$245M +5.5% YoY
Net Income S$228M +5.4% YoY
Dividend Yield 3.59% Moderate
Payout Ratio 38.79% Conservative
Net Cash/Share S$3.31 Strong
P/E 14x Attractive
1Y Return +36% Bank rally effect

Hidden Asset Breakdown (Key Research Finding)

Asset Value Per Share
UOB Shares S$2.13B ~S$9.60
UOL Shares ~S$470M ~S$2.10
Net Cash S$732M S$3.31
Total Portfolio + Cash ~S$3.3B ~S$15.00
Current Market Cap S$3.5B S$15.18
Implied Tiger Balm Value S$0.2B S$0.18

The market is essentially giving you Tiger Balm for free.

Tiger Balm is sold in 100+ countries with 100+ year heritage. The brand alone is conservatively worth S$0.5-1.0B.


Moat Assessment: NARROW MOAT

Tiger Balm Brand

  • 100+ year heritage (established 1870s)
  • Sold in 100+ countries
  • Dominant in Asian markets
  • Simple, defensible product (ointment formulation)
  • Strong brand recognition with older demographics

Investment Holdings

  • Wee family cross-holdings (UOB, UOL, Haw Par)
  • Dividend income provides stable cash flow
  • No catalyst to unlock value - family controls all entities

Moat Durability: 10+ Years

Tiger Balm brand will endure, but growth is limited.


The Value Trap Question

Why the discount persists:

  1. Wee Family Control: Controls both Haw Par and UOB - no incentive to unlock value
  2. No Activist Pressure: Singapore governance tolerates cross-holdings
  3. Boring Business: Tiger Balm is small and mature
  4. Historical Pattern: Discount has existed for 20+ years

What could unlock value:

  1. Family generational transition (speculative)
  2. UOB dividend increases flowing to Haw Par
  3. Bank stock re-rating lifting portfolio value
  4. Tiger Balm sale to strategic buyer (unlikely)

Sum-of-Parts Valuation

Component Value/Share
UOB + UOL stakes ~S$11.70
Net cash S$3.31
Tiger Balm (10x EBIT) ~S$4.50
SOTP Value ~S$19.50
Current Price S$15.18
Discount to SOTP 22%

Entry Prices

Level Price Discount to SOTP
Strong Buy S$12.50 36%
Accumulate S$14.00 28%
Fair Value S$15.00 23%
Current S$15.18 22%

Risks

Risk Severity Assessment
Value trap persistence HIGH 20+ years of discount
UOB correlation MEDIUM Bank weakness = Haw Par weakness
Brand erosion LOW Tiger Balm stable but mature
Governance MEDIUM No minority shareholder catalysts

Verdict: WAIT

Haw Par trades at a 22% discount to sum-of-parts with no catalyst to close the gap. The recent +36% rally was driven by Singapore bank strength (UOB near ATH).

Investment thesis:

  • This is a "cigar butt" investment - there's value here, but no urgency
  • Wait for S$12.50-14.00 during market weakness
  • The asymmetric opportunity is if Singapore banks correct 20%+ (Haw Par would fall more than its underlying value loss)

Quality Grade: B+ - Solid brand, hidden assets, but value trap dynamics


Sources