investorscraft@gmail.com

Intrinsic ValueGiordano International Limited (0709.HK)

Previous CloseHK$1.47
Intrinsic Value
Upside potential
Previous Close
HK$1.47

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

Giordano International Limited is a prominent global apparel retailer operating in the consumer cyclical sector, specializing in accessible fashion for men, women, and children. Its core revenue model is built on a hybrid structure of directly operated retail stores and a franchise distribution network, selling products under owned brands like Giordano, Giordano Ladies, BSX, and Giordano Junior. The company has established a strong market position as a value-oriented, high-volume retailer, focusing on basic and casual wear with an emphasis on quality and affordability. This strategy allows it to cater to a broad demographic across diverse geographic markets, primarily in Asia and the Middle East. Its extensive physical footprint, comprising over 2,000 points of sale, provides significant scale and brand recognition, positioning it as a key player in the competitive global value fashion segment against both international fast-fashion chains and local competitors.

Revenue Profitability And Efficiency

For the period, the company generated HKD 3.92 billion in revenue with a net income of HKD 216 million, indicating a net profit margin of approximately 5.5%. The business demonstrates solid operational efficiency, converting a significant portion of its earnings into cash, as evidenced by an operating cash flow of HKD 762 million, which substantially exceeds its net income.

Earnings Power And Capital Efficiency

The company exhibits moderate earnings power with a diluted EPS of HKD 0.13. Capital efficiency appears strong, as no capital expenditures were reported for the period, suggesting a lean operational model that prioritizes maintaining and optimizing its existing store network rather than aggressive expansion.

Balance Sheet And Financial Health

Giordano maintains a robust balance sheet with a strong liquidity position, holding HKD 836 million in cash and equivalents. While it carries HKD 744 million in total debt, its substantial cash holdings and strong operating cash flow generation provide a solid foundation for financial stability and flexibility.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.06 per share. This commitment to returning capital to shareholders, supported by its healthy cash generation, indicates a mature business focused on stable returns rather than aggressive top-line growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.67 billion, the market appears to value the company at a modest multiple relative to its earnings. The low beta of 0.512 suggests the stock is perceived as less volatile than the broader market, reflecting expectations of stable, defensive performance.

Strategic Advantages And Outlook

Giordano's key advantages include its extensive global retail footprint, strong brand portfolio, and a capital-light franchise model. The outlook is supported by its financial discipline and strong cash flow, positioning it to navigate market cycles and potentially pursue selective growth opportunities in its core markets.

Sources

Company DescriptionFinancial Data Provided

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