investorscraft@gmail.com

Intrinsic ValueZhejiang Busen Garments Co., Ltd. (002569.SZ)

Previous Close$14.53
Intrinsic Value
Upside potential
Previous Close
$14.53

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 Busen Garments operates as an integrated apparel manufacturer and retailer within China's competitive consumer cyclical sector. The company's core revenue model centers on designing, producing, and distributing menswear brands and casual men's clothing through a hybrid sales network encompassing both online platforms and offline channels. This dual approach leverages direct retail operations alongside franchise partnerships to maximize market penetration. Beyond its primary garment business, the organization maintains diversified interests in commercial circulation, real estate development, and financial investment activities, creating a multifaceted corporate structure. Operating since 1985, the company has established a longstanding presence in the domestic market while pursuing limited international expansion. The Chinese apparel manufacturing landscape is characterized by intense competition and evolving consumer preferences, positioning Busen Garments as a mid-tier player navigating industry consolidation. Its market position reflects the challenges faced by traditional manufacturers adapting to digital transformation and shifting retail dynamics.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 132.3 million for the period, indicating a relatively small operational scale within the apparel sector. Profitability metrics reflect significant challenges, with a net loss of CNY 51.4 million and negative diluted EPS of CNY 0.37. Operating cash flow was negative at CNY 16.2 million, while capital expenditures remained minimal at CNY 0.57 million, suggesting constrained investment in productive capacity. These figures point to operational inefficiencies and potential margin pressures across the business segments.

Earnings Power And Capital Efficiency

Current earnings power appears substantially weakened, as evidenced by the substantial net loss and negative cash generation. The minimal capital expenditure level relative to revenue indicates limited reinvestment in core operations, potentially affecting long-term competitive positioning. The company's diversified business model, including real estate and financial investments, has not provided sufficient earnings stabilization to offset challenges in the primary apparel manufacturing segment during this period.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of CNY 5.0 million against total debt of CNY 5.7 million. This narrow cash coverage of debt obligations suggests elevated financial risk, particularly when combined with negative operating cash flow. The company's financial health appears challenged, with limited buffer to withstand continued operational losses or market downturns without requiring additional capital infusion or restructuring.

Growth Trends And Dividend Policy

Current operational trends indicate contraction rather than growth, with the company reporting losses and negative cash flow. The dividend policy reflects this challenging environment, with no dividend distribution during the period. The absence of shareholder returns aligns with the need to preserve capital amid operational difficulties. Historical growth patterns would require examination of prior periods to establish a clearer trajectory beyond the current distressed showing.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.33 billion, the valuation appears to incorporate expectations beyond current fundamental performance. The minimal beta of 0.001 suggests low correlation with broader market movements, potentially reflecting limited trading liquidity or specific investor expectations regarding the company's diversified assets or turnaround potential. Market pricing seems to anticipate recovery or value realization from non-core business segments rather than the struggling apparel operations.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence since 1985 and diversified business model beyond apparel manufacturing. However, the outlook remains challenging given current financial performance. Success likely depends on effective restructuring of core operations, potential monetization of non-core assets, or strategic repositioning within the evolving Chinese retail landscape. The company's ability to leverage its experience while adapting to digital commerce and changing consumer behavior will be critical for future viability.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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