investorscraft@gmail.com

Intrinsic ValueSouyute Group Co.,Ltd (002503.SZ)

Previous Close$0.42
Intrinsic Value
Upside potential
Previous Close
$0.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Souyute Group Co., Ltd. operates as an integrated apparel manufacturer and brand operator within China's competitive consumer cyclical sector. The company's core revenue model encompasses the full spectrum of fashion production, from research and design through to marketing and brand promotion of its CELUCASN branded products. Its diverse portfolio includes men's and women's apparel such as T-shirts, shirts, sweaters, casual wear, down jackets, and denim, targeting the domestic mass market. Beyond its traditional apparel manufacturing, Souyute has strategically diversified its operations to include medical supplies, sophisticated supply chain management services, brand management, and business factoring and investment activities. This diversification reflects an attempt to mitigate risks inherent in the volatile apparel industry and leverage its operational expertise into adjacent service-oriented sectors. The company's market position is challenged by intense competition from both large-scale manufacturers and emerging digital-native brands, requiring continuous adaptation to shifting consumer preferences and supply chain dynamics. Its headquarters in Dongguan, a major manufacturing hub, provides logistical advantages but also situates it within a highly saturated competitive landscape.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.44 billion for FY 2022. However, this top-line figure was overshadowed by severe profitability challenges, evidenced by a substantial net loss of over CNY 2.04 billion and negative diluted EPS of CNY -0.57. Operational efficiency appears strained, with both operating cash flow and capital expenditures reporting negative values, indicating significant cash outflows from core activities and investments.

Earnings Power And Capital Efficiency

Souyute's earnings power was severely impaired during the period, as the massive net loss demonstrates a fundamental disconnect between revenue generation and bottom-line performance. The negative operating cash flow of CNY -41.7 million, coupled with capital expenditures of CNY -163.3 million, suggests the company was consuming cash to maintain operations without generating positive returns, pointing to critical challenges in capital allocation and operational execution.

Balance Sheet And Financial Health

The company's balance sheet reveals significant financial stress. With total debt of approximately CNY 4.46 billion vastly exceeding its cash and equivalents of just CNY 51.3 million, Souyute faces a substantial leverage burden. This debt-to-liquidity mismatch indicates heightened solvency risk and potential liquidity constraints, presenting a challenging financial position that requires careful management and potentially restructuring efforts.

Growth Trends And Dividend Policy

Despite the declaration of a dividend per share of CNY 0.407, the company's overall financial trajectory was negative, characterized by the substantial net loss. The payment of a dividend amidst such significant losses may raise questions about capital preservation priorities. The broader growth trends appear challenged, necessitating a strategic reassessment to return to a sustainable growth path and align shareholder returns with underlying profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.28 billion, the market valuation reflects the company's distressed financial state. The negative beta of -0.04 suggests a historical price movement that is inversely correlated with the broader market, which is unusual and may indicate company-specific risk factors dominating its stock performance. Investor expectations are likely tempered by the significant losses and leveraged balance sheet.

Strategic Advantages And Outlook

Souyute's strategic advantages lie in its integrated model from design to branding and its diversification into services like supply chain management. However, the outlook is clouded by the urgent need to address profitability and a highly leveraged financial structure. Success hinges on effectively executing a turnaround strategy that stabilizes core apparel operations while leveraging its diversified business units to generate sustainable cash flow and reduce debt.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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