investorscraft@gmail.com

Intrinsic ValueZhejiang Semir Garment Co., Ltd. (002563.SZ)

Previous Close$5.54
Intrinsic Value
Upside potential
Previous Close
$5.54

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

Zhejiang Semir Garment Co., Ltd. operates as a prominent Chinese apparel manufacturer and retailer specializing in casual wear and children's clothing segments. The company generates revenue through a multi-brand strategy encompassing its flagship Semir brand for casual apparel, the dominant Balabala label for children's wear, and supplementary brands like Marcolor and Mini Barra. Its operations utilize a hybrid distribution model combining extensive physical retail stores with growing online sales channels, targeting the broad domestic consumer market. Within China's highly competitive apparel sector, Semir has established a strong market position, particularly in the value-oriented segment, leveraging brand recognition and extensive retail penetration. The company's strategic focus on the children's wear category through Balabala provides a significant growth vector, capitalizing on demographic trends. This diversified brand portfolio allows Semir to address multiple consumer demographics and price points, enhancing its resilience against market fluctuations and shifting fashion trends.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 14.63 billion, achieving a net income of CNY 1.14 billion. This translates to a net profit margin of approximately 7.8%, indicating moderate profitability within the competitive apparel manufacturing industry. The company demonstrated solid cash generation, with operating cash flow of CNY 1.26 billion, which comfortably covered capital expenditures of CNY 411 million, reflecting efficient core operations and prudent investment in its business infrastructure.

Earnings Power And Capital Efficiency

Semir's earnings power is evidenced by diluted earnings per share of CNY 0.42. The company's substantial cash balance of CNY 6.29 billion relative to its market capitalization suggests strong liquidity management. The positive operating cash flow significantly exceeding capital expenditures indicates the business model's ability to self-fund growth initiatives and return capital to shareholders, highlighting effective capital allocation and operational efficiency.

Balance Sheet And Financial Health

The balance sheet exhibits a robust financial position, with cash and equivalents of CNY 6.29 billion against total debt of CNY 3.29 billion. This results in a net cash position, providing significant financial flexibility and a strong buffer against economic downturns. The low debt level relative to substantial cash reserves underscores a conservative financial strategy and a very healthy liquidity profile, minimizing financial risk for the enterprise.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital return policy, evidenced by a dividend per share of CNY 0.35. This represents a substantial payout ratio relative to its EPS, signaling a commitment to returning capital to investors. The balance between reinvesting for growth, as seen in capital expenditures, and distributing dividends reflects a mature company's approach to balancing growth opportunities with direct shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.63 billion, the market valuation implies certain growth and profitability expectations. A beta of 0.758 indicates the stock has historically been less volatile than the broader market, which may appeal to risk-averse investors. The valuation multiples will be influenced by investor perceptions of the company's ability to navigate China's evolving retail landscape and sustain its brand relevance.

Strategic Advantages And Outlook

Semir's key strategic advantages include its well-established multi-brand portfolio, extensive retail distribution network, and strong brand equity in the children's wear segment. The outlook will depend on its execution in omnichannel retailing, brand innovation, and effective inventory management. Successfully adapting to changing consumer preferences and competitive pressures from both domestic and international players will be critical for sustaining its market position and long-term profitability.

Sources

Company Annual ReportShenzhen 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