investorscraft@gmail.com

Intrinsic ValueTexwinca Holdings Limited (0321.HK)

Previous CloseHK$1.30
Intrinsic Value
Upside potential
Previous Close
HK$1.30

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

Texwinca Holdings Limited is a vertically integrated textile manufacturer operating within the consumer cyclical sector. The company's core revenue model is derived from the production, dyeing, and sale of a diverse portfolio of knitted fabrics, yarns, and finished garments. Its product range includes specialized single and double knit fabrics, velour, jacquard, and various blended yarn-dyed products, catering to a global apparel supply chain. This positions the firm as a business-to-business supplier for brands and retailers rather than a direct-to-consumer operator. The company further supplements its manufacturing income with a smaller retail and franchise segment for casual apparel, alongside ancillary activities in machinery trading and property holding. Its established presence since 1975 provides a foundation of operational experience and long-term client relationships in a highly competitive and fragmented industry. Market positioning is that of a mid-tier supplier with a broad geographic sales footprint across the United States, Mainland China, Japan, and Hong Kong, requiring it to navigate global trade dynamics, input cost volatility, and shifting consumer demand patterns.

Revenue Profitability And Efficiency

The company generated revenue of HKD 5.59 billion for the period. Profitability was demonstrated with a net income of HKD 116.07 million, translating to a net margin of approximately 2.1%. Strong operating cash flow generation of HKD 508.97 million significantly exceeded reported earnings, indicating robust cash conversion from its core manufacturing and trading activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.084. Capital expenditure of HKD 295.28 million reflects ongoing investment in maintaining and potentially upgrading its production facilities. The substantial operating cash flow provides ample internal funding for these investments and other corporate needs.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 1.63 billion. Total debt is reported at HKD 1.26 billion. The high cash balance relative to debt suggests a conservative financial structure with significant capacity to withstand industry downturns or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.02 per share. The payout appears sustainable given the strong operating cash flow and healthy balance sheet, indicating a shareholder-friendly capital allocation policy alongside operational reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.11 billion, the stock trades at a price-to-earnings ratio derived from the current fiscal year's results. A beta of 0.988 indicates stock volatility that is nearly in line with the broader market, reflecting its established but cyclical nature.

Strategic Advantages And Outlook

The company's key advantages include its vertical integration, long operating history, and geographically diversified customer base. The outlook is tied to global apparel demand, production cost management, and its ability to compete effectively against other regional manufacturers. Its strong cash position provides a buffer for navigating market cycles.

Sources

Company DescriptionProvided Financial Data

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