investorscraft@gmail.com

Intrinsic ValueShanghai Challenge Textile Co.,Ltd. (002486.SZ)

Previous Close$3.10
Intrinsic Value
Upside potential
Previous Close
$3.10

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 Challenge Textile Co., Ltd. operates as a specialized fabric manufacturer within the consumer cyclical sector, focusing on technical textiles for active, outdoor, and travel applications. The company's core revenue model is based on the design, production, and sale of performance-oriented fabrics tailored for men's and women's apparel. It serves brands and manufacturers requiring materials that offer functionality, durability, and comfort for sportswear and adventure gear. Operating from its Shanghai headquarters, the firm is positioned in a competitive segment of the global textile industry, where innovation and supply chain efficiency are critical. Its market position is that of a niche supplier, leveraging its manufacturing capabilities to cater to the growing demand for high-performance apparel in China and potentially abroad. The company must navigate the cyclical nature of consumer discretionary spending and intense competition from both domestic and international textile producers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.18 billion. Net income was CNY 19.1 million, resulting in a net profit margin of around 1.6%, indicating relatively thin profitability. Operating cash flow was positive at CNY 56.0 million, which, after accounting for capital expenditures of CNY 49.5 million, suggests the company is generating sufficient cash to fund its investing activities and maintain operations, though with limited excess for significant expansion or shareholder returns.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.023, reflecting modest earnings power relative to its equity base. The positive operating cash flow demonstrates an ability to convert sales into cash. The relationship between capital expenditures and operating cash flow indicates a business that is not heavily reinvesting, which may suggest a mature operational phase or a focus on maintaining existing assets rather than aggressive growth through new capital projects.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged, with cash and equivalents of CNY 280.7 million significantly exceeding total debt of CNY 29.3 million. This strong liquidity position and low debt level provide a substantial buffer against industry downturns and operational challenges. The company's financial health is robust from a solvency perspective, offering flexibility for potential strategic initiatives or to weather periods of weak demand.

Growth Trends And Dividend Policy

The provided data does not include historical figures to assess revenue or earnings growth trends. The company's dividend policy is clearly non-distributive for this period, as the dividend per share is zero. This aligns with a strategy of retaining all earnings, possibly to strengthen the balance sheet further or fund internal projects, rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.43 billion, the company trades at a significant premium to its annual revenue and a high multiple relative to its current earnings. The beta of 0.83 suggests the stock has historically been slightly less volatile than the broader market. This valuation implies market expectations for future profitability improvements or growth that are not yet fully reflected in the current fiscal year's results.

Strategic Advantages And Outlook

The company's primary strategic advantages include its specialization in performance fabrics and a very strong, liquid balance sheet. The outlook is contingent on its ability to leverage its niche expertise to grow profitably in a competitive market. The key challenge will be to expand its revenue base and improve operational efficiency to translate its solid financial position into higher, more sustainable returns on capital for investors over the long term.

Sources

Company Filings (Shenzhen Stock Exchange)Publicly disclosed financial 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