investorscraft@gmail.com

Intrinsic ValueHanesbrands Inc. (0J2X.L)

Previous Close£6.49
Intrinsic Value
Upside potential
Previous Close
£6.49

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

Hanesbrands Inc. operates as a global leader in basic apparel, serving men, women, and children through its well-diversified portfolio of brands, including Hanes, Champion, and Maidenform. The company operates across three key segments—Innerwear, Activewear, and International—leveraging a multi-channel distribution strategy that includes wholesale, retail, and e-commerce. Its product range spans underwear, intimate apparel, activewear, and licensed collegiate apparel, positioning it as a vertically integrated player with strong brand equity. Hanesbrands maintains a competitive edge through its extensive licensing agreements, such as the Champion brand for footwear and sports accessories, and a robust supply chain that supports mass-market affordability. While the company faces stiff competition from fast-fashion and direct-to-consumer brands, its established retail partnerships and international footprint provide resilience. The activewear segment, driven by Champion, has been a growth catalyst, though macroeconomic pressures and shifting consumer preferences remain key challenges. With operations spanning North America, Europe, Asia, and Latin America, Hanesbrands balances scale with localized market strategies to sustain its market position.

Revenue Profitability And Efficiency

Hanesbrands reported revenue of $3.51 billion for the period, though net income stood at a loss of $206 million, reflecting margin pressures and restructuring costs. Operating cash flow of $264 million indicates some operational resilience, but elevated capital expenditures and debt servicing weigh on free cash flow generation. The company’s asset-light model and vertical integration historically supported efficiency, but recent challenges have strained profitability metrics.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.59 underscores earnings volatility, driven by inflationary costs and weak demand in certain segments. Hanesbrands’ capital efficiency has been hampered by high leverage, though its licensing revenue and activewear growth offer avenues for improvement. The absence of dividends suggests a focus on debt reduction and reinvestment in core brands.

Balance Sheet And Financial Health

The company’s financial health is constrained by total debt of $2.46 billion against cash reserves of $215 million, resulting in a leveraged balance sheet. While operating cash flow provides some liquidity, the high debt load limits flexibility. Hanesbrands’ ability to refinance or reduce debt will be critical to stabilizing its financial position in the medium term.

Growth Trends And Dividend Policy

Growth has been uneven, with Champion’s global appeal offsetting declines in innerwear. International expansion, particularly in Asia and Latin America, remains a priority. The suspension of dividends reflects a strategic shift toward deleveraging, with no near-term payouts expected. The company’s focus on cost optimization and brand reinvestment may support a gradual recovery.

Valuation And Market Expectations

With a market cap of $1.73 billion and a beta of 1.50, Hanesbrands is viewed as a higher-risk play in the apparel sector. Investors appear cautious given its earnings volatility and leverage, though potential upside exists if activewear demand rebounds and debt reduction progresses. The stock’s valuation reflects skepticism about near-term turnaround prospects.

Strategic Advantages And Outlook

Hanesbrands’ strengths lie in its iconic brands, scalable supply chain, and global distribution. However, macroeconomic headwinds and competitive pressures necessitate aggressive cost management and innovation. The outlook hinges on successful debt management, Champion’s growth trajectory, and the recovery of innerwear sales. Strategic partnerships and e-commerce expansion could provide incremental upside.

Sources

Company filings, Bloomberg

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