investorscraft@gmail.com

Intrinsic ValueYue Yuen Industrial (Holdings) Limited (0551.HK)

Previous CloseHK$17.38
Intrinsic Value
Upside potential
Previous Close
HK$17.38

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

Yue Yuen Industrial operates as a premier global footwear manufacturer and retailer, serving as a critical original design manufacturer and original equipment manufacturer for major international athletic brands including Nike, adidas, Puma, and New Balance. The company's diversified revenue model encompasses large-scale manufacturing contracts, complemented by its extensive retail network of over 8,400 stores across Greater China through both direct operations and sub-distributors. Operating within the competitive consumer cyclical sector, Yue Yuen maintains a strategically vital position in the global athletic footwear supply chain, leveraging decades of manufacturing expertise and vertical integration capabilities. The company's market positioning is characterized by its scale advantages, technical proficiency in footwear production, and established long-term partnerships with world-leading sportswear brands, making it an indispensable supplier in the industry. This dual approach of manufacturing excellence coupled with retail distribution provides revenue stability while maintaining exposure to consumer footwear trends across multiple geographic markets.

Revenue Profitability And Efficiency

The company generated HKD 8.18 billion in revenue with net income of HKD 392 million, reflecting a net margin of approximately 4.8%. Operating cash flow of HKD 537 million demonstrates solid cash generation from core operations. Capital expenditures of HKD 210 million indicate disciplined investment in maintaining manufacturing capabilities and retail infrastructure while preserving financial flexibility.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.24 reflects the company's earnings capacity relative to its shareholder base. The operating cash flow coverage of capital expenditures at approximately 2.6 times indicates strong capital efficiency in converting operational performance into investable resources. This efficiency supports both manufacturing innovation and retail expansion initiatives.

Balance Sheet And Financial Health

Yue Yuen maintains a conservative financial structure with HKD 757 million in cash against total debt of HKD 970 million, resulting in a net debt position of HKD 213 million. The manageable leverage ratio and substantial liquidity position provide financial resilience amid cyclical demand patterns in the footwear manufacturing industry.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 1.30, representing a significant payout relative to earnings. This policy reflects management's confidence in sustainable cash generation and commitment to returning capital to shareholders while maintaining operational investment capacity.

Valuation And Market Expectations

With a market capitalization of approximately HKD 20.5 billion and a beta of 0.89, the market prices Yue Yuen with moderate volatility expectations relative to the broader market. The valuation reflects the company's position as a key supply chain partner to global athletic brands with stable manufacturing margins.

Strategic Advantages And Outlook

Yue Yuen's strategic advantages include decades of manufacturing expertise, scale economies, and entrenched relationships with premier athletic brands. The outlook remains tied to global athletic footwear demand, manufacturing efficiency improvements, and the successful execution of its dual manufacturing-retail business model across evolving consumer markets.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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