investorscraft@gmail.com

Intrinsic ValueShanghai Metersbonwe Fashion and Accessories Co., Ltd. (002269.SZ)

Previous Close$1.88
Intrinsic Value
Upside potential
Previous Close
$1.88

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

Shanghai Metersbonwe Fashion and Accessories Co., Ltd. operates as a vertically integrated apparel manufacturer and retailer in China's competitive consumer cyclical sector. The company engages in the complete value chain from research and design to production and distribution of casual wear, primarily targeting domestic consumers through a multi-brand strategy. Its portfolio includes the flagship Metersbonwe brand alongside ME&CITY, MooMmoo, Me&City Kids, and CH'IN, catering to diverse demographics from adults to children. The firm utilizes a hybrid distribution model combining direct operations with extensive franchisee networks to penetrate various market segments across China. Operating in the highly fragmented Chinese apparel market, Metersbonwe faces intense competition from both international fast-fashion giants and local manufacturers. The company's long-established presence since 1933 provides historical brand recognition, though it must continuously adapt to evolving consumer preferences and digital retail trends. Its market position reflects that of a domestic player navigating the transition from traditional wholesale to modern retail dynamics while managing brand portfolio differentiation.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 681 million for the period, indicating its current scale of operations. However, profitability remains challenged with a net loss of CNY 195 million and negative diluted EPS of CNY 0.08. Operating cash flow was significantly negative at CNY 302 million, while capital expenditures were modest at CNY 18 million, suggesting limited investment in growth initiatives during this period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss and negative operating cash flow. The company's ability to generate returns on invested capital is under pressure, with operational outflows exceeding inflows. The modest capital expenditure level relative to operating cash burn indicates a conservative approach to investment amid challenging market conditions.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of CNY 64 million against total debt of CNY 508 million, creating a leveraged position. The debt burden relative to the company's cash position and operating scale suggests financial stress, potentially limiting strategic flexibility and requiring careful liability management.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with the company suspending dividend payments as reflected by the zero dividend per share. The negative revenue growth trajectory and absence of shareholder distributions reflect the challenging turnaround phase, with management likely prioritizing operational stabilization over expansion or returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.2 billion, the valuation appears to incorporate expectations for potential recovery despite current financial challenges. The negative beta of -0.178 suggests the stock exhibits counter-cyclical behavior relative to the broader market, possibly reflecting investor views on restructuring potential.

Strategic Advantages And Outlook

The company's primary advantages include its multi-brand portfolio and established domestic presence, though these must be leveraged against intense competition and financial constraints. The outlook remains challenging given current losses and cash flow pressures, requiring successful execution of operational improvements and potential restructuring to stabilize the business model.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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