investorscraft@gmail.com

Intrinsic ValueHuafu Fashion Co., Ltd. (002042.SZ)

Previous Close$4.18
Intrinsic Value
Upside potential
Previous Close
$4.18

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

Huafu Fashion Co., Ltd. operates as a prominent manufacturer and supplier of specialized yarn products within China's textile industry. The company's core revenue model centers on producing and distributing a diverse portfolio of yarns, including its signature mélange yarn, semi-worsted, vortex spun, and rotor spun color yarns, alongside grey and dyed yarn products. These materials serve as essential inputs for various downstream applications, spanning underwear textiles, casual wear, sportswear, business suites, home fabrics like bed linens and towels, and other cloth products. Operating in the highly competitive consumer cyclical sector, Huafu has established a significant market position by focusing on product differentiation and quality, catering to both domestic and international demand. The company's export activities to key markets such as Europe, the United States, Japan, South Korea, and Southeast Asia further diversify its revenue streams and mitigate regional market risks. Its vertical integration, encompassing auxiliary products and waste material sales, enhances operational efficiency. This established presence, built since its founding in 1993, positions Huafu as a key player in the textile supply chain, navigating the cyclical nature of the apparel manufacturing industry.

Revenue Profitability And Efficiency

Huafu Fashion generated substantial revenue of CNY 10.76 billion for the fiscal year. However, the company reported a net loss of approximately CNY 208 million, resulting in a diluted EPS of -CNY 0.12. Despite the negative bottom line, operating cash flow remained positive at CNY 272 million. The significant capital expenditures of CNY 775 million indicate ongoing investment in production capacity and operational infrastructure, which may be aimed at improving future efficiency and competitive positioning.

Earnings Power And Capital Efficiency

The company's current earnings power is under pressure, as evidenced by the net loss for the period. The positive operating cash flow suggests that core operations are generating cash, but this is insufficient to cover capital investment requirements. The substantial capital expenditure program reflects a strategic focus on long-term asset development, though it currently weighs on free cash flow generation and overall capital efficiency metrics.

Balance Sheet And Financial Health

Huafu maintains a solid cash position of CNY 2.50 billion, providing a liquidity buffer. However, this is offset by considerable total debt of CNY 8.61 billion, indicating a leveraged capital structure. The relationship between cash reserves and outstanding debt will be a critical factor for assessing financial flexibility and the company's ability to service its obligations, particularly in a challenging operating environment.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend payment of CNY 0.12 per share, signaling a commitment to shareholder returns. The revenue base remains substantial, but the negative profitability points to margin pressures or one-time charges impacting growth trends. The balance between returning capital to shareholders and reinvesting for future growth amidst current losses will be a key area for investor monitoring.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.83 billion, the market valuation reflects the challenges indicated by the recent net loss. The beta of 0.488 suggests the stock has exhibited lower volatility than the broader market, which may be characteristic of its established industrial position. The valuation likely incorporates expectations for a recovery in profitability and the long-term prospects of its specialized yarn business.

Strategic Advantages And Outlook

Huafu's strategic advantages lie in its long-standing industry presence, diverse product portfolio, and export market reach. The outlook hinges on its ability to navigate raw material cost fluctuations, competitive pressures, and global demand cycles. Success will depend on effectively leveraging its production scale and technological investments to restore profitability while managing its debt load in the evolving textile manufacturing landscape.

Sources

Company Annual ReportShenzhen Stock Exchange disclosures

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