investorscraft@gmail.com

Intrinsic ValueGreatime International Holdings Limited (0844.HK)

Previous CloseHK$0.45
Intrinsic Value
Upside potential
Previous Close
HK$0.45

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

Greatime International Holdings operates as a specialized manufacturer in the global innerwear and knitted fabrics sector, serving both infant and adult markets across multiple continents. The company generates revenue through two primary segments: manufacturing and selling finished innerwear products including T-shirts, vests, underwear, and infant bodysuits, and producing functional and customized knitted fabrics for lingerie and apparel brands. Its business model involves direct sales to sourcing agents, wholesalers, and brand owners, leveraging its integrated manufacturing capabilities that encompass fabric weaving, knitting, printing, and dyeing services. Operating in the highly competitive consumer cyclical sector, Greatime maintains a niche position by offering customized solutions and functional fabrics, though it faces intense competition from larger apparel manufacturers. The company's geographic diversification across China, Japan, the US, Africa, and Europe provides some market stability but also exposes it to global supply chain dynamics and regional economic fluctuations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 486.7 million for the period but experienced a net loss of HKD 14.5 million, indicating margin pressure within its operations. Despite generating positive operating cash flow of HKD 5.7 million, the negative earnings per share of HKD 0.0294 reflects challenges in maintaining profitability amid competitive market conditions and potentially rising input costs affecting its manufacturing efficiency.

Earnings Power And Capital Efficiency

Greatime's negative net income and diluted EPS demonstrate weak current earnings power, though the positive operating cash flow suggests some operational cash generation capability. The company invested HKD 21.8 million in capital expenditures, indicating ongoing investment in manufacturing capabilities, but the return on these investments appears suboptimal given the overall loss position and need for improved capital allocation strategies.

Balance Sheet And Financial Health

The balance sheet shows concerning aspects with total debt of HKD 184.8 million and reported cash and equivalents of zero, creating significant liquidity constraints. This debt burden, combined with the absence of cash reserves, presents substantial financial health challenges and may limit operational flexibility, requiring careful debt management and potential restructuring to ensure ongoing viability.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with the company reporting losses and no dividend distribution. The absence of dividends reflects management's focus on preserving capital during challenging operational periods. Future growth prospects depend on improving operational efficiency, managing debt levels, and potentially capturing market share in specialized fabric segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 173 million, the market appears to be pricing the company at a significant discount to its revenue, reflecting concerns about profitability and financial stability. The negative beta of -0.146 suggests the stock moves counter to market trends, possibly indicating it is treated as a speculative or turnaround play by investors with specific risk appetites.

Strategic Advantages And Outlook

The company's integrated manufacturing capabilities and geographic diversification provide some strategic advantages, but these are offset by financial constraints and competitive pressures. The outlook remains challenging given the current debt load and lack of profitability, requiring successful execution of operational improvements and potentially strategic restructuring to achieve sustainable operations in the competitive global apparel manufacturing landscape.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial 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