investorscraft@gmail.com

Intrinsic ValueHigh Fashion International Limited (0608.HK)

Previous CloseHK$1.49
Intrinsic Value
Upside potential
Previous Close
HK$1.49

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

High Fashion International Limited operates as a vertically integrated apparel manufacturer and retailer with a diversified business model spanning three core segments: garment manufacturing and trading, brand management, and property investment. The company serves global markets including the United States, Europe, and China, offering woven fabrics and comprehensive garment production services. Its operations extend beyond traditional manufacturing to include trademark holding, fabric processing, e-commerce, and property development, creating multiple revenue streams. This integrated approach allows the company to capture value across the fashion supply chain while maintaining flexibility to adapt to changing market conditions. The company's foundation since 1978 provides established industry relationships and manufacturing expertise, though it operates in the highly competitive global apparel sector where scale and efficiency are critical differentiators. Its property investment segment offers additional stability through rental income and development opportunities, complementing its core fashion operations.

Revenue Profitability And Efficiency

The company generated HKD 3.34 billion in revenue with net income of HKD 91.68 million, reflecting a net margin of approximately 2.7%. Operating cash flow of HKD 276.25 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of HKD 81.64 million suggest moderate investment in maintaining production capabilities and business expansion.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.30 demonstrates modest earnings generation relative to the company's scale. The substantial operating cash flow of HKD 276.25 million provides adequate coverage for capital investments and demonstrates operational efficiency. The company maintains sufficient cash flow to support both operational needs and strategic investments across its diversified business segments.

Balance Sheet And Financial Health

The balance sheet shows HKD 333.64 million in cash against total debt of HKD 1.61 billion, indicating leveraged financial positioning. The debt level appears substantial relative to the company's market capitalization of HKD 485.93 million, suggesting careful monitoring of leverage ratios and debt servicing capability is warranted for financial stability.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.035 per share distribution, representing a payout ratio of approximately 12% based on current EPS. This conservative dividend approach preserves capital for business operations and potential growth initiatives while providing some return to shareholders.

Valuation And Market Expectations

Trading at a market capitalization of HKD 485.93 million, the company carries a price-to-sales ratio of approximately 0.15 and P/E ratio around 5.3 based on current earnings. The exceptionally low beta of 0.046 suggests minimal correlation with broader market movements, indicating specialized investor expectations.

Strategic Advantages And Outlook

The company's vertically integrated model across manufacturing, branding, and property provides diversification benefits and multiple revenue streams. Established industry presence since 1978 offers operational experience, though the apparel manufacturing sector faces ongoing competitive pressures. The property investment segment may provide stability amid fashion industry cyclicality.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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