investorscraft@gmail.com

Intrinsic ValueFountain Set (Holdings) Limited (0420.HK)

Previous CloseHK$0.69
Intrinsic Value
Upside potential
Previous Close
HK$0.69

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

Fountain Set (Holdings) Limited is a vertically integrated manufacturer operating in the global textile and apparel sector. The company's core revenue model is derived from the production and sale of knitted fabrics and garments, encompassing the entire value chain from fabric knitting, dyeing, printing, and finishing to final garment manufacturing. This integrated approach allows for quality control and cost management across production stages. The company serves an international client base, distributing its products across Asia, the United States, and Europe. Its market position is that of an established contract manufacturer and supplier to global apparel brands, competing on production capability, scale, and reliability rather than consumer brand recognition. The business is inherently cyclical and exposed to fluctuations in global consumer demand, raw material costs, and competitive pressures from other low-cost manufacturing regions.

Revenue Profitability And Efficiency

The company generated revenue of HKD 4.43 billion, demonstrating its significant scale of operations. However, net income was a modest HKD 14.3 million, resulting in thin net margins. This indicates a highly competitive operating environment where high revenue volume does not necessarily translate to strong bottom-line profitability, reflecting the challenges inherent in contract manufacturing.

Earnings Power And Capital Efficiency

Operating cash flow was positive at HKD 151.7 million, which is a healthy multiple of net income, suggesting decent cash generation from core operations. Capital expenditures of HKD -165.0 million were significant, indicating ongoing investment in maintaining or upgrading its manufacturing facilities and equipment to remain competitive.

Balance Sheet And Financial Health

The balance sheet appears conservatively positioned with a substantial cash and equivalents balance of HKD 914.5 million. Total debt is relatively low at HKD 182.7 million, resulting in a robust net cash position. This strong liquidity provides a significant buffer against industry cyclicality and operational volatility.

Growth Trends And Dividend Policy

The company has maintained a shareholder returns policy, distributing a dividend of HKD 0.01 per share. The dividend appears sustainable given the strong cash position and minimal debt burden, though its size is constrained by the company's low overall earnings power in the reported period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 808.5 million, the stock trades at a significant discount to its net cash position, implying the market assigns little to no value to its ongoing operations. A beta of 0.44 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's primary strategic advantages are its vertical integration, long-established operations, and exceptionally strong balance sheet. The outlook remains tied to global apparel demand, competitive manufacturing dynamics, and the company's ability to navigate cost pressures and secure profitable contracts despite thin industry margins.

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