investorscraft@gmail.com

Intrinsic ValueZhejiang Bangjie Holding Group Co.,Ltd (002634.SZ)

Previous Close$5.52
Intrinsic Value
Upside potential
Previous Close
$5.52

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 Bangjie Holding Group operates as an integrated apparel manufacturer within China's competitive consumer cyclical sector, specializing in the research, design, weaving, and marketing of garments for domestic and international markets. The company's core revenue model is built on the vertical production and sale of multiple clothing lines, primarily targeting the sportswear, casual wear, and underwear segments. This integrated approach from design to distribution allows it to capture value across the supply chain, though it operates in a highly fragmented market characterized by intense competition and evolving consumer preferences. Its market positioning is that of a specialized manufacturer rather than a dominant brand owner, which influences its margin structure and growth trajectory. The company's foundation in Yiwu, a major commodity hub, provides logistical advantages but also situates it within a crowded landscape of textile exporters, requiring continuous focus on operational efficiency and cost management to maintain relevance.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.11 billion for the period, indicating a continuing operational scale. However, this was overshadowed by a significant net loss of CNY -672 million, reflecting severe profitability challenges. Operating cash flow was negative at CNY -254 million, and capital expenditures of CNY -299 million exceeded operating cash outflow, indicating substantial cash consumption for investments despite the loss-making position. This combination suggests inefficiencies and potential operational or market headwinds impacting the core business model.

Earnings Power And Capital Efficiency

Earnings power is currently negative, as evidenced by the substantial net loss and a diluted EPS of CNY -1.48. The negative operating cash flow further underscores a lack of cash-generating ability from core operations. The significant capital expenditures, which were not supported by operating cash generation, point to capital inefficiency, as investments are being made without a corresponding return in profitability or positive cash flow, raising questions about the return on invested capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 303 million, which is substantially outweighed by total debt of CNY 1.24 billion. This high debt load relative to cash reserves indicates significant financial leverage and potential liquidity strain. The negative cash flows from operations further compound these concerns, suggesting the company may face challenges in servicing its debt obligations from its current operational performance, pointing to a stressed financial health position.

Growth Trends And Dividend Policy

Current trends are not indicative of growth, with the company reporting a major net loss. The dividend per share is zero, which is consistent with a company conserving cash amidst financial losses and a challenging operational environment. The focus appears to be on navigating its financial difficulties rather than pursuing shareholder returns via dividends or demonstrating top-line expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.12 billion, the market valuation exists despite the company's deep losses and negative cash flows. The beta of 0.648 suggests the stock is perceived as less volatile than the broader market, which may reflect its small-cap status or specific investor base. The valuation likely incorporates significant skepticism or factors not fully captured by the latest financials, such as asset value or restructuring potential.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated model from design to sales, potentially offering supply chain control. However, the current outlook is clouded by severe profitability issues and a leveraged balance sheet. The path forward likely hinges on a successful operational turnaround, cost restructuring, or strategic repositioning within the competitive apparel manufacturing landscape to restore financial stability and achieve sustainable operations.

Sources

Company FilingsShenzhen Stock Exchange

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