investorscraft@gmail.com

Intrinsic ValueModern Avenue Group Co., Ltd. (002656.SZ)

Previous Close$2.67
Intrinsic Value
Upside potential
Previous Close
$2.67

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

Modern Avenue Group Co., Ltd. operates as a specialized men's fashion retailer with a global footprint, primarily focused on the mid-to-high-end segment. The company generates revenue through a hybrid retail model encompassing approximately 300 physical stores worldwide complemented by a direct-to-consumer e-commerce platform. Its core product portfolio includes men's apparel, luggage, skincare and beauty products, and jewelry accessories, creating a comprehensive lifestyle brand ecosystem targeting fashion-conscious male consumers. The company maintains distinct brand identities through its three primary labels: CANUDILO for core menswear, CANUDILO H HOLIDAYS for casual and vacation wear, and DIRK BIKKEMBERGS which likely targets a more fashion-forward or premium segment. Operating within the highly competitive Chinese apparel manufacturing sector, Modern Avenue must navigate intense domestic competition, shifting consumer preferences, and the ongoing digital transformation of retail. Its market position appears focused on establishing a differentiated, multi-brand approach rather than competing solely on price, leveraging its long-standing presence since 1998 to build brand equity. The company's international store network suggests aspirations beyond the domestic Chinese market, though execution challenges in global retail operations remain a key consideration for its strategic positioning.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 216 million for the period, indicating a relatively small scale of operations within the competitive apparel sector. Profitability remains challenged with a net loss of CNY -62 million, reflecting potential pressures on margins or operational inefficiencies. Operating cash flow was positive at CNY 16.5 million, suggesting some core business activities generate cash despite the overall loss position. Capital expenditures of CNY -15 million indicate ongoing investment in maintaining or updating its retail infrastructure.

Earnings Power And Capital Efficiency

Modern Avenue's earnings power is currently constrained, as evidenced by a diluted EPS of -CNY 0.0872. The negative net income suggests the company's current revenue base is insufficient to cover its operating cost structure. The modest positive operating cash flow relative to capital expenditures indicates some ability to self-fund investments, but sustained losses raise questions about long-term capital efficiency. The company will need to improve operational leverage to transition toward profitability.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 135.7 million, significantly exceeding total debt of CNY 25.7 million. This conservative debt level provides financial flexibility amid current operational challenges. The substantial cash reserve relative to the company's market capitalization suggests a potentially undervalued asset base or provides a buffer to weather continued operating losses while implementing turnaround strategies.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth momentum, with the company reporting a net loss for the period. The absence of a dividend payment aligns with the company's loss-making position and likely reflects a priority on preserving capital for operational needs or potential restructuring. Investor returns are currently dependent on potential future operational improvements rather than income distribution, with no dividend yield offered to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.69 billion, the market appears to be valuing the company above its current revenue base, potentially reflecting expectations for a turnaround or value in its physical assets and brand portfolio. The negative beta of -0.308 suggests the stock has exhibited low correlation with broader market movements, which may indicate it is trading on company-specific factors rather than macroeconomic trends. The valuation likely incorporates skepticism about near-term profitability given current financial metrics.

Strategic Advantages And Outlook

The company's primary advantages include its established brand portfolio, multi-channel distribution network, and strong balance sheet liquidity. However, the outlook remains challenging due to persistent operational losses in a competitive retail environment. Success will depend on effectively leveraging its brand equity to drive revenue growth while implementing cost controls to achieve profitability. The company's ability to execute a successful turnaround strategy while adapting to evolving consumer preferences will be critical for long-term viability.

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