investorscraft@gmail.com

Intrinsic ValueYGM Trading Limited (0375.HK)

Previous CloseHK$0.92
Intrinsic Value
Upside potential
Previous Close
HK$0.92

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

YGM Trading Limited operates as a specialized apparel and lifestyle brand management company, primarily in Greater China. Its core revenue model is diversified across wholesale and retail garment sales, trademark licensing, property rental, and printing services. The company manages a portfolio of international brands including Guy Laroche, J.Lindeberg, and Ashworth, targeting the mid-to-premium segment of the consumer cyclical market. It maintains a physical presence through 87 points of sale, leveraging its long-established history since 1949 to build brand equity and distribution partnerships. YGM's market position is that of a regional brand curator and operator, rather than a mass-market retailer, focusing on brand licensing and management as a key differentiator. This strategy allows it to participate in fashion margins without bearing all the product development risks, though it faces intense competition from global fast-fashion giants and local retailers.

Revenue Profitability And Efficiency

The company reported revenue of HKD 177.9 million for the period, but experienced a net loss of HKD 23.7 million, indicating significant profitability challenges. Despite the loss, it generated positive operating cash flow of HKD 36.4 million, suggesting some operational efficiency in working capital management. Capital expenditures were minimal at HKD 1.7 million, reflecting a lean investment approach in its current retail footprint.

Earnings Power And Capital Efficiency

YGM's earnings power is currently constrained, with a diluted EPS of -HKD 0.14. The positive operating cash flow relative to the net loss points to non-cash charges impacting profitability. The company's capital efficiency appears challenged, as it is not translating its revenue base into positive earnings, though its cash generation from operations provides some financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with HKD 93.7 million in cash against total debt of HKD 44.7 million, indicating a net cash position. This conservative financial structure provides a buffer against operational losses. The low debt level relative to cash reserves suggests minimal financial distress risk in the near term.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.10 per share despite reporting a net loss, indicating a commitment to shareholder returns, possibly supported by its strong cash position. The negative earnings and revenue base suggest challenging growth trends in its core apparel markets, requiring strategic repositioning for future expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 189 million, the market appears to be valuing the company below its revenue base, reflecting skepticism about future profitability. The low beta of 0.28 suggests the stock is considered less volatile than the market, possibly due to its net cash position and asset-backed valuation support.

Strategic Advantages And Outlook

YGM's strategic advantages include its portfolio of licensed brands, property assets, and strong balance sheet. The outlook depends on improving operational efficiency in its retail segment and potentially leveraging its trademark licensing business for more stable royalty income. The company's ability to navigate the competitive retail landscape while maintaining its dividend will be critical for investor confidence.

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