investorscraft@gmail.com

Intrinsic ValueGlobal Brands Group Holding Limited (0787.HK)

Previous CloseHK$0.19
Intrinsic Value
Upside potential
Previous Close
HK$0.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Global Brands Group Holding Limited operates as a global brand management and licensing company within the consumer cyclical sector, specifically the apparel manufacturing industry. Its core revenue model is built on designing, developing, and marketing a diverse portfolio of branded apparel, footwear, and lifestyle accessories under both owned and licensed brand names. The company generates income through wholesale distribution to a vast network of retail partners, including department stores, off-price retailers, and e-commerce platforms, as well as through fees from its brand management and licensing support services. This positions it as an intermediary that leverages brand equity to create product extensions and facilitate retail collaborations across the Americas, Europe, and Asia. Its market position is that of a specialized operator in the brand licensing space, competing by offering comprehensive services from product design to logistical support, though it operates in a highly competitive and fragmented global market.

Revenue Profitability And Efficiency

For FY2020, the company reported revenue of HKD 1.08 billion but a significant net loss of HKD 598 million, indicating severe profitability challenges. The negative diluted EPS of HKD -0.59 further underscores these difficulties. However, it generated a positive operating cash flow of HKD 104 million, suggesting some operational efficiency in converting sales to cash despite the net loss.

Earnings Power And Capital Efficiency

The substantial net loss highlights a critical weakness in earnings power for the period. Capital expenditures were a modest HKD -16.7 million, indicating limited investment in new fixed assets. The positive operating cash flow, which exceeded capex, suggests the core operations were not a major drain on cash, but the overall capital efficiency was severely impacted by the large loss.

Balance Sheet And Financial Health

The company's financial health was under pressure, with total debt of HKD 579.9 million significantly outweighing its cash and equivalents of HKD 83.9 million. This high leverage ratio, combined with a substantial net loss, points to a strained balance sheet and elevated financial risk during this fiscal year.

Growth Trends And Dividend Policy

The reported financials do not indicate a growth trajectory, instead reflecting a period of contraction with a major loss. Despite this, a dividend of HKD 2.8 per share was reported, which appears anomalous and unsustainable given the negative earnings and cash position, potentially representing a return of capital or a data discrepancy.

Valuation And Market Expectations

With a reported market capitalization of zero, the market effectively assigned no equity value to the company, reflecting extreme pessimism and likely expectations of financial distress or restructuring. The high beta of 1.4 indicates the stock was considered significantly more volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established network of retail relationships and expertise in brand management and global licensing. However, the outlook was highly challenging due to its leveraged balance sheet, significant losses, and the market's negative valuation, suggesting a urgent need for a strategic turnaround to stabilize operations and restore financial health.

Sources

Company Annual Report (FY2020)Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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