investorscraft@gmail.com

Intrinsic ValuePacific Textiles Holdings Limited (1382.HK)

Previous CloseHK$1.23
Intrinsic Value
Upside potential
Previous Close
HK$1.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pacific Textiles Holdings Limited operates as a specialized textile manufacturer within the global apparel supply chain, providing comprehensive fabric solutions including knitting, dyeing, printing, and finishing services. The company serves diverse garment segments including men's, women's, and children's wear alongside sportswear, swimwear, and innerwear categories, positioning itself as an integrated supplier to international fashion brands and retailers. With manufacturing operations strategically located across Asia including China, Vietnam, and Bangladesh, the company leverages regional cost advantages and proximity to major apparel production hubs. Its business model focuses on delivering quality fabrics through vertical integration, enabling control over production processes from yarn to finished fabric. The company maintains a competitive position through operational efficiency, technological capabilities in textile processing, and established relationships with global apparel manufacturers, though it operates in a highly competitive and cyclical industry subject to fashion trends and raw material price volatility.

Revenue Profitability And Efficiency

The company generated HKD 5.06 billion in revenue with net income of HKD 167.6 million, reflecting a net margin of approximately 3.3%. Operating cash flow of HKD 384.1 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 294.4 million demonstrate ongoing investment in production capacity and operational improvements.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.12 reflects the company's earnings capacity relative to its share base. The substantial operating cash flow generation relative to net income suggests effective working capital management and strong underlying operational performance. The company maintains capital discipline while supporting its manufacturing operations through strategic investments.

Balance Sheet And Financial Health

The balance sheet shows HKD 666.5 million in cash against total debt of HKD 1.35 billion, indicating moderate leverage. The company maintains sufficient liquidity with cash covering nearly half of its outstanding debt obligations. The financial structure appears manageable given the stable cash flow generation from operations.

Growth Trends And Dividend Policy

The company distributed HKD 0.12 per share in dividends, representing a 100% payout ratio based on EPS. This conservative dividend policy returns all earnings to shareholders while maintaining financial flexibility. The global textile manufacturing industry faces evolving demand patterns and competitive pressures that influence growth trajectories.

Valuation And Market Expectations

With a market capitalization of HKD 2.14 billion, the company trades at approximately 12.5 times earnings. The beta of 0.44 indicates lower volatility compared to the broader market, reflecting the defensive characteristics of its manufacturing business. Valuation metrics suggest market expectations for stable, albeit modest, growth prospects.

Strategic Advantages And Outlook

The company's strategic advantages include geographic diversification across Asian manufacturing hubs, vertical integration capabilities, and established client relationships. However, it faces challenges from raw material cost fluctuations, competitive pressures, and evolving consumer preferences. The outlook depends on maintaining operational efficiency and adapting to changing market dynamics in the global textile industry.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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