investorscraft@gmail.com

Intrinsic ValueZhejiang Giuseppe Garment Co., Ltd (002687.SZ)

Previous Close$5.07
Intrinsic Value
Upside potential
Previous Close
$5.07

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 Giuseppe Garment operates as a specialized manufacturer and retailer of professional wear and school uniforms within China's competitive apparel sector. The company generates revenue through the design, development, production, and direct sales of its George White and giuseppe branded products, targeting both institutional clients and corporate customers. Its core offerings include a comprehensive range of formal and functional attire, such as men's and women's suits, trousers, shirts, jackets, and specialized sports school uniforms, catering to specific dress code requirements. The firm has established a niche market position by serving regulated industries with high uniform standards, including finance, telecommunications, postal services, and tobacco sectors. This focus on B2B contracts provides stable, recurring revenue streams while differentiating it from mass-market apparel competitors. Its headquarters in Pingyang supports an integrated supply chain, from design to retail, allowing for quality control and brand consistency. The company's market position is characterized by its specialization in a segment that values durability, professionalism, and compliance, rather than fast fashion trends.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.26 billion, achieving a net income of CNY 88.3 million, which translates to a net profit margin of approximately 7.0%. The firm demonstrated solid cash generation, with operating cash flow of CNY 205.0 million significantly exceeding its net income, indicating high-quality earnings. Capital expenditures of CNY 61.8 million suggest ongoing investment in maintaining or expanding its production capabilities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.18, reflecting its earnings power on a per-share basis. The substantial operating cash flow, which was more than double the reported net income, underscores strong operational efficiency and effective working capital management. This robust cash generation provides ample internal funding for operations and strategic investments without heavy reliance on external financing.

Balance Sheet And Financial Health

Zhejiang Giuseppe maintains an exceptionally strong balance sheet, characterized by a substantial cash position of CNY 667.4 million against minimal total debt of just CNY 5.0 million. This results in a net cash position that significantly enhances financial flexibility and reduces risk. The company's low debt level indicates a conservative financial strategy and a high degree of liquidity to withstand economic downturns or pursue opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.20, which exceeds the diluted EPS of CNY 0.18, suggesting a payout potentially supported by its strong cash reserves. This indicates a commitment to returning capital to shareholders. The relationship between earnings, cash flow, and dividends will be a key area to monitor for sustainable growth and income distribution.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.26 billion, the stock trades at a price-to-earnings ratio of around 25.6 times based on the latest fiscal year's earnings. The beta of 0.189 suggests the stock has exhibited very low volatility compared to the broader market, which may reflect its niche business model and stable institutional customer base. This low beta could indicate perceived lower systematic risk by the market.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized focus on the professional wear and school uniform segment, which provides a defensive revenue base less susceptible to consumer discretionary spending fluctuations. Its strong balance sheet offers significant strategic optionality for potential expansion or weathering industry challenges. The outlook will depend on its ability to maintain contracts within its core industrial sectors and potentially expand its customer reach while managing costs effectively.

Sources

Company Financial ReportsShenzhen 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