investorscraft@gmail.com

Intrinsic ValueLuen Thai Holdings Limited (0311.HK)

Previous CloseHK$0.20
Intrinsic Value
Upside potential
Previous Close
HK$0.20

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

Luen Thai Holdings Limited operates as a vertically integrated apparel and accessories manufacturer within the global consumer cyclical sector. Its core revenue model is derived from the sourcing, manufacturing, and trading of textile and garment products, including specialized items like money pieces and handbags. The company provides a full-service offering that extends from production to technical and management services, catering to international brands and retailers across key markets in the United States, Europe, and Asia. This positions it as a comprehensive supply chain partner in the competitive contract manufacturing landscape. Its ownership by Shangtex (Hong Kong) Limited provides a stable corporate structure and potential strategic advantages in sourcing and client relationships. The firm's operational footprint across China and international hubs allows it to serve a diverse client base, though it faces intense competition from other low-cost manufacturing regions. Its market position is that of an established, mid-tier player navigating the pressures of global trade, labor costs, and shifting consumer demand patterns.

Revenue Profitability And Efficiency

The company reported revenue of HKD 674.4 million for the period. However, operational efficiency was challenged, resulting in a net loss of HKD 33.9 million and negative operating cash flow of HKD 18.1 million. Capital expenditures were modest at HKD 2.9 million, indicating limited investment in new productive capacity during the fiscal year.

Earnings Power And Capital Efficiency

Earnings power was severely constrained, with a diluted loss per share of HKD 0.033. The negative operating cash flow, coupled with the net loss, indicates the company's core operations were not generating sufficient cash to sustain themselves without external funding or the use of existing reserves during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 54.9 million against total debt of HKD 166.2 million, indicating a leveraged position. The net debt situation and negative cash flow from operations highlight liquidity pressures and potential challenges in meeting financial obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

Recent performance reflects a contraction, with the company reporting a net loss. No dividend was distributed (HKD 0.00 per share), a prudent measure consistent with preserving capital during a period of financial difficulty and negative earnings. The trends point towards a challenging phase rather than growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 235.8 million, the market is valuing the company at a significant discount to its annual revenue, reflecting deep skepticism about its future profitability and ability to return to sustainable growth. The low beta of 0.291 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its vertical integration and established supply chain network. However, the outlook is clouded by its recent financial losses and cash burn. A successful turnaround is contingent on improving operational efficiency, managing its debt load, and potentially restructuring to adapt to evolving global apparel sourcing dynamics.

Sources

Company Annual ReportHong Kong 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