investorscraft@gmail.com

Intrinsic ValueYadong Group Holdings Limited (1795.HK)

Previous CloseHK$0.56
Intrinsic Value
Upside potential
Previous Close
HK$0.56

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

Yadong Group Holdings Limited operates as a specialized textile fabric manufacturer serving the global apparel supply chain. The company designs, processes, and sells textile fabric products primarily to garment manufacturers and trading companies across Asia. Its core product portfolio includes plain weave fabrics and corduroy fabrics, catering to diverse fashion and apparel requirements. Operating within the competitive consumer cyclical sector, Yadong maintains a focused regional presence across key manufacturing hubs including China, Japan, Taiwan, Vietnam, Bangladesh, and Indonesia. The company functions as a business-to-business supplier embedded within the broader textile manufacturing ecosystem, leveraging its specialized production capabilities to serve established garment producers. Its market positioning reflects a mid-tier supplier role within the Asian textile industry, competing on quality, reliability, and regional supply chain integration rather than brand recognition or consumer-facing marketing.

Revenue Profitability And Efficiency

Yadong generated HKD 1.08 billion in revenue with net income of HKD 37.0 million, reflecting a net margin of approximately 3.4%. The company maintained positive operating cash flow of HKD 54.3 million, demonstrating adequate cash generation from core operations. Capital expenditures of HKD 31.7 million indicate ongoing investment in production capabilities and operational maintenance.

Earnings Power And Capital Efficiency

The company achieved diluted EPS of HKD 0.062, translating earnings power relative to its market capitalization. Operating cash flow coverage of capital expenditures appears adequate, though the modest net income margin suggests competitive pressures in the textile manufacturing sector. The capital allocation strategy appears focused on maintaining production capacity rather than aggressive expansion.

Balance Sheet And Financial Health

Yadong maintains HKD 65.0 million in cash against total debt of HKD 310.9 million, indicating leveraged financial positioning. The debt level relative to equity and cash flow generation requires monitoring, though the company's subsidiary status under Oriental Ever Holdings Limited may provide additional financial support structures. The balance sheet reflects typical working capital requirements for a manufacturing operation.

Growth Trends And Dividend Policy

The company distributed a dividend of HKD 0.03 per share, representing a payout from current earnings. The dividend policy appears conservative given the net income level and capital requirements of the manufacturing business. Growth trends are likely tied to regional apparel demand and manufacturing capacity utilization rates across its operating markets.

Valuation And Market Expectations

With a market capitalization of HKD 426 million, the company trades at approximately 11.4 times earnings. The negative beta of -0.06 suggests low correlation with broader market movements, potentially reflecting the company's niche positioning and specific operational characteristics within the textile manufacturing sector.

Strategic Advantages And Outlook

Yadong's strategic position benefits from its established regional supply chain relationships and specialized fabric manufacturing expertise. The company's outlook depends on maintaining cost competitiveness and adapting to evolving textile demand patterns across Asian manufacturing markets. Its subsidiary status provides potential stability but may limit independent strategic flexibility in a dynamic global apparel environment.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket 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