investorscraft@gmail.com

Intrinsic ValueHunan Mendale Hometextile Co.,Ltd (002397.SZ)

Previous Close$4.45
Intrinsic Value
Upside potential
Previous Close
$4.45

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

Hunan Mendale Hometextile operates as a specialized manufacturer and distributor within China's competitive home textiles sector, focusing on the design, production, and sale of a comprehensive product portfolio. The company's core offerings include bedding suites, quilts, mattresses, summer mats, blankets, and pillows, targeting both domestic and international consumer markets. With origins dating back to 1956, Mendale has established a long-standing presence, navigating the evolution from its former identity as Changsha Mengjie Quilted Products Industry Co., Ltd. The firm operates in the Consumer Cyclical space, specifically under Apparel Manufacturers, where its revenue is directly tied to consumer discretionary spending on home furnishings. Its market position is that of an established domestic player, competing in a fragmented industry characterized by regional preferences and brand loyalty. The company's integrated model, spanning design to distribution, aims to capture value across the supply chain while contending with intense competition and fluctuating raw material costs inherent to the textile manufacturing landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.71 billion, achieving a net income of CNY 24.9 million. This resulted in a slim net profit margin of approximately 1.5%, indicating significant pressure on profitability. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -9.1 million, which, when combined with substantial capital expenditures of CNY -106.3 million, suggests potential strain on core business cash generation and significant ongoing investment in fixed assets.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.03, reflecting modest earnings power relative to its equity base. The significant gap between net income and negative operating cash flow raises questions about the quality and sustainability of reported earnings. Capital allocation appears heavily weighted towards investments, as indicated by the high capital expenditure relative to operating cash flow, pointing to a strategy focused on maintaining or expanding productive capacity.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 309.1 million against total debt of CNY 417.7 million. This results in a net debt position, indicating some financial leverage. The company's liquidity and ability to service its obligations will depend on the stability of its future operating performance and access to financing, given the current cash flow profile.

Growth Trends And Dividend Policy

The provided data does not include historical figures, making it difficult to assess growth trends. The company's dividend policy is clearly conservative, with a dividend per share of CNY 0, indicating that all earnings are being retained for reinvestment into the business or to strengthen the balance sheet, rather than being distributed to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.86 billion, the company trades at a high earnings multiple, which may reflect market expectations for future growth or a recovery in profitability. The beta of 0.413 suggests the stock has historically been less volatile than the broader market, potentially viewed as a defensive holding within the consumer cyclical sector.

Strategic Advantages And Outlook

Mendale's strategic advantages lie in its long-established brand and integrated operational model within the Chinese home textiles market. The outlook is contingent on its ability to improve operational cash flow, manage costs effectively to enhance thin profit margins, and navigate competitive pressures. Success will likely depend on executing its capital expenditure strategy efficiently to drive future growth and strengthen its market position.

Sources

Provided Company 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