investorscraft@gmail.com

Intrinsic ValueShanshan Brand Management Co., Ltd. (1749.HK)

Previous CloseHK$1.00
Intrinsic Value
Upside potential
Previous Close
HK$1.00

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

Shanshan Brand Management Co., Ltd. operates as a specialized menswear retailer in China's competitive apparel sector, focusing on the design, marketing, and sale of formal and casual business attire. The company's core revenue model is driven through a dual-brand strategy, primarily under the Firs and Shanshan labels, leveraging an extensive network of 910 physical retail outlets complemented by e-commerce distribution channels. This hybrid approach allows it to capture both traditional brick-and-mortar consumers and the growing online shopping demographic. Its market positioning is that of an established, mid-tier domestic brand with deep regional penetration, particularly through its Ningbo headquarters, catering to the professional menswear segment. The company also engages in trademark sub-licensing, providing an ancillary revenue stream. Operating as a subsidiary of Ningbo Shanshan Co., Ltd., it benefits from group synergies while navigating a highly fragmented market characterized by intense competition from both international fast-fashion brands and local manufacturers.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.01 billion with a net income of HKD 33.2 million, indicating a net profit margin of approximately 3.3%. Operating cash flow was positive at HKD 38.2 million, though capital expenditures of HKD -46.7 million suggest ongoing investments in its retail infrastructure and potentially digital channels.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.25, reflecting the firm's earnings power from its core menswear operations. The significant capital expenditure relative to operating cash flow indicates a period of investment, which may be aimed at store refurbishments, expansion, or enhancing its e-commerce capabilities to drive future capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 106.5 million against total debt of HKD 162.7 million. This moderate leverage position provides some financial flexibility, but the debt level warrants monitoring, especially in the volatile consumer cyclical sector.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.0873 per share. Future growth is likely tied to the successful execution of its multi-channel strategy and its ability to navigate consumer spending trends in China.

Valuation And Market Expectations

With a market capitalization of approximately HKD 113.4 million and a beta of 0.558, the market appears to value the company as a smaller, less volatile player within the consumer cyclical space. The current valuation reflects expectations for steady, albeit modest, performance.

Strategic Advantages And Outlook

Its strategic advantages include a well-known domestic brand portfolio, an extensive physical retail network, and a growing e-commerce presence. The outlook depends on its ability to maintain brand relevance, manage costs effectively, and adapt to evolving Chinese consumer preferences in the apparel market.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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