investorscraft@gmail.com

Intrinsic ValueYangtzekiang Garment Limited (0294.HK)

Previous CloseHK$0.83
Intrinsic Value
Upside potential
Previous Close
HK$0.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yangtzekiang Garment Limited operates as a vertically integrated apparel manufacturer with a diversified business model spanning garment production, textile yarn manufacturing, and property leasing. Its core revenue is generated through the manufacture and sale of a comprehensive range of products including men's and ladies' shirts, trousers, jackets, and knitted outerwear, primarily for international markets. The company maintains a significant operational footprint, servicing clients across Europe, North America, and Mainland China, which positions it within the competitive global textile export sector. An additional revenue stream is derived from its property leasing segment, which provides stability through rental income from commercial and industrial premises. Despite its long-established history since 1949, the company operates in a highly fragmented and competitive industry characterized by thin margins and sensitivity to global trade dynamics, consumer demand shifts, and production cost fluctuations. Its market position is that of a small-cap, export-oriented manufacturer navigating the challenges of oversupply and intense price competition.

Revenue Profitability And Efficiency

The company reported revenue of HKD 186.4 million for the period. However, profitability was severely challenged, with a net loss of HKD 59.9 million and negative diluted EPS of HKD 0.29. Operating cash flow remained positive at HKD 2.4 million, though capital expenditures were minimal, indicating a constrained investment environment.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting significant challenges in its core manufacturing operations. The modest positive operating cash flow, which exceeded capital expenditures, suggests the business is generating some cash from operations despite the reported net loss, though this is insufficient to cover overall performance.

Balance Sheet And Financial Health

The balance sheet exhibits a strong liquidity position with cash and equivalents of HKD 122.9 million, significantly outweighing a minimal total debt of HKD 64,000. This results in a substantial net cash position, providing a strong buffer against operational losses and underscoring a conservative financial structure with low leverage risk.

Growth Trends And Dividend Policy

Recent performance indicates a contraction, with a net loss contrasting the prior year. Despite this negative trend, the company maintained a dividend payout of HKD 0.02 per share, which is likely supported by its strong cash reserves rather than current earnings, suggesting a commitment to shareholder returns amidst operational headwinds.

Valuation And Market Expectations

With a market capitalization of approximately HKD 210.9 million, the company trades at a significant discount to its cash holdings. A beta of 0.298 indicates lower volatility compared to the broader market, reflecting investor perception of its stable, cash-rich balance sheet despite its unprofitable operations.

Strategic Advantages And Outlook

The company's key advantage is its robust balance sheet and net cash position, providing financial flexibility. The outlook remains cautious due to persistent losses in its core garment segment, though the property leasing division offers a stable income stream. Strategic focus may involve optimizing its manufacturing footprint or leveraging its liquidity for potential diversification.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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