investorscraft@gmail.com

Intrinsic ValueGuangdong Bobaolon Co.,Ltd. (002776.SZ)

Previous Close$0.40
Intrinsic Value
Upside potential
Previous Close
$0.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Guangdong Bobaolon Co., Ltd. operates as an integrated apparel manufacturer within China's competitive consumer cyclical sector, focusing on design, fabric R&D, and production organization. The company's core revenue model centers on creating and supplying fashion apparel while providing comprehensive industrial chain support services to designers. This includes facilitating connections between buyers, material suppliers, and production enterprises, creating a vertically-oriented ecosystem. Bobaolon positions itself as more than a traditional manufacturer by offering capital support and training services, aiming to capture value across multiple touchpoints in the fashion supply chain. Operating from its Puning headquarters since 2006, the company serves both domestic Chinese and international markets, navigating the highly fragmented and competitive apparel manufacturing landscape. Its attempt to integrate educational and financial services alongside production represents a distinctive approach to market differentiation, though execution challenges in this complex model are evident in recent financial performance.

Revenue Profitability And Efficiency

The company reported revenue of CNY 114.3 million for FY2022, which appears significantly constrained relative to its operational scale. Profitability was severely challenged, with a substantial net loss of CNY -822.6 million and diluted EPS of -CNY 1.53. Operating cash flow was negative at CNY -15.5 million, while capital expenditures remained minimal at CNY -0.6 million, indicating limited investment in productive capacity during the period. These metrics collectively suggest deep operational inefficiencies and potential distress within the core business model.

Earnings Power And Capital Efficiency

Bobaolon's earnings power was severely impaired in FY2022, as evidenced by the massive net loss that vastly exceeded its annual revenue. The negative operating cash flow further confirms fundamental challenges in converting business activities into cash generation. The minimal capital expenditure suggests either a lack of investment capacity or a strategic pause, raising questions about the company's ability to fund future growth or maintain competitive operational capabilities in the capital-intensive apparel sector.

Balance Sheet And Financial Health

The company's financial health appears precarious with a strained balance sheet. Cash and equivalents stood at a modest CNY 20.3 million against total debt of CNY 818.9 million, creating a significant liquidity mismatch. This substantial debt burden relative to both cash reserves and operating scale indicates severe financial stress. The debt-to-equity structure suggests potential solvency concerns that could impact ongoing operations and strategic flexibility.

Growth Trends And Dividend Policy

Current trends reflect contraction rather than growth, with the company's market capitalization of approximately CNY 215 million signaling investor skepticism about recovery prospects. The dividend policy remained inactive with zero distributions per share, consistent with the substantial losses and cash flow challenges. The combination of negative profitability and high leverage suggests the company is prioritizing survival over growth initiatives or shareholder returns in the current environment.

Valuation And Market Expectations

With a market capitalization of CNY 215 million, valuation metrics are challenging to interpret meaningfully given the substantial losses. The beta of 0.499 indicates lower volatility relative to the broader market, potentially reflecting limited trading activity or investor perception of distressed status. Market expectations appear heavily discounted, pricing in significant operational and financial challenges rather than growth prospects, with the valuation likely reflecting asset-based considerations rather than earnings potential.

Strategic Advantages And Outlook

The company's integrated model combining manufacturing with designer support services represents a theoretical strategic differentiation. However, execution challenges are evident in the financial results. The outlook appears constrained by the substantial debt load and negative cash generation, requiring significant operational turnaround and potentially restructuring to stabilize the business. Success would depend on effectively leveraging its industrial chain capabilities while addressing fundamental profitability issues in a highly competitive market.

Sources

Company FilingsShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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