investorscraft@gmail.com

Intrinsic ValueFujian Septwolves Industry Co., Ltd. (002029.SZ)

Previous Close$11.85
Intrinsic Value
Upside potential
Previous Close
$11.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fujian Septwolves Industry Co., Ltd. operates as a prominent men's apparel manufacturer and retailer in China's competitive consumer cyclical sector. The company's core revenue model centers on designing, manufacturing, and distributing men's clothing through a multi-brand strategy that targets diverse consumer segments. Its flagship Septwolves brand serves the mainstream market with business casual and formal wear, while Wolf Totem and 16N cater to younger demographics with contemporary styles. The licensed Karl Lagerfeld brand provides access to the premium fashion segment, enhancing the company's portfolio breadth. Septwolves leverages an integrated offline and online distribution network, operating retail stores across China while maintaining e-commerce channels. Beyond its core apparel operations, the company maintains diversified interests in finance, real estate, and investment activities, though apparel remains its primary focus. This diversification provides additional revenue streams but introduces complexity to its business model. The company's market position is established within China's domestic apparel industry, where it competes with both international brands and local manufacturers. Its long-standing presence since 1990 provides brand recognition, particularly in its home province of Fujian, though it faces intense competition in the fragmented Chinese apparel market.

Revenue Profitability And Efficiency

The company generated CNY 3.14 billion in revenue for the period, achieving net income of CNY 284.5 million, representing a net margin of approximately 9.1%. Operating cash flow stood at CNY 245.6 million, demonstrating the company's ability to convert earnings into cash. Capital expenditures of CNY 142.6 million indicate ongoing investment in maintaining and potentially expanding operational capacity. The relationship between operating cash flow and capital expenditures suggests moderate reinvestment requirements for sustaining business operations.

Earnings Power And Capital Efficiency

Septwolves delivered diluted earnings per share of CNY 0.41, reflecting its earnings capacity relative to its equity base. The company's capital structure supports reasonable earnings generation, though the presence of significant debt may impact overall capital efficiency. The gap between net income and operating cash flow suggests working capital requirements or non-cash items affecting cash conversion. The company's diversified business model across apparel and investments creates a complex earnings profile that requires careful analysis of segment performance.

Balance Sheet And Financial Health

The company maintains CNY 924.4 million in cash and equivalents against total debt of CNY 2.31 billion, indicating a leveraged financial position. This debt level relative to equity requires monitoring for financial stability. The liquidity position provides some buffer for operational needs, but the substantial debt load suggests significant interest obligations. The balance sheet reflects the company's diversified operations across apparel, real estate, and investments, each with distinct financial characteristics and risk profiles.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder return policy through a dividend of CNY 0.10 per share. Revenue of CNY 3.14 billion provides the baseline for assessing growth trajectories in China's evolving apparel market. The dividend payout represents a distribution of profits to shareholders while retaining earnings for business development. Future growth will depend on the company's ability to navigate changing consumer preferences, competitive pressures, and economic conditions affecting discretionary spending on apparel.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.80 billion, the market values the company at roughly 1.5 times revenue and 17 times earnings based on current metrics. The beta of 0.413 suggests lower volatility compared to the broader market, potentially reflecting the company's established market position and diversified operations. Valuation multiples incorporate expectations for the company's ability to maintain profitability amid competitive pressures and economic cycles affecting consumer discretionary spending.

Strategic Advantages And Outlook

Septwolves' strategic advantages include its multi-brand portfolio, established retail presence, and long operating history in China's apparel market. The company faces challenges from evolving consumer preferences, intense competition, and economic factors influencing discretionary spending. Its diversified business model across apparel, finance, and real estate provides revenue stability but also complexity in management focus. The outlook depends on effective brand management, adaptation to digital retail trends, and prudent capital allocation across its varied business interests in a dynamic market environment.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount