investorscraft@gmail.com

Intrinsic ValuePrada S.p.A. (1913.HK)

Previous CloseHK$40.04
Intrinsic Value
Upside potential
Previous Close
HK$40.04

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

Prada S.p.A. is a globally recognized luxury goods conglomerate operating in the high-end consumer cyclical sector. Its core revenue model is driven by the design, production, and distribution of premium products, including leather goods, handbags, footwear, apparel, and accessories. The company leverages a powerful multi-brand portfolio, primarily under the Prada and Miu Miu labels, complemented by Church's, Car Shoe, and licensed eyewear and fragrances, to capture diverse consumer segments within the luxury market. Its go-to-market strategy is predominantly based on a vast network of 635 directly operated stores (DOS), supplemented by wholesale channels including department stores and online retailers, ensuring global reach and brand control. This integrated retail approach, combined with selective licensing and ventures like Marchesi 1824, solidifies its position as a key player in the global luxury landscape, competing with houses like LVMH and Kering.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 5.43 billion. Profitability was robust, with net income reaching HKD 838.9 million, translating to a diluted EPS of HKD 0.33. The business demonstrated strong cash generation from operations, which stood at HKD 1.65 billion, significantly exceeding capital expenditures and supporting strategic reinvestment.

Earnings Power And Capital Efficiency

Prada exhibits substantial earnings power, as evidenced by its healthy net income and strong operating cash flow of HKD 1.65 billion. Capital expenditures of HKD 459.6 million indicate disciplined investment in its retail network and brand development, suggesting a focus on high-return projects to sustain long-term growth and brand equity.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of HKD 1.01 billion. Total debt is reported at HKD 2.79 billion. The balance sheet appears structured to support ongoing operations and strategic initiatives while managing financial leverage within the context of the capital-intensive luxury sector.

Growth Trends And Dividend Policy

Prada has a stated dividend policy, distributing HKD 1.43 per share to shareholders. This commitment to returning capital, alongside investments in its direct store network and brand portfolio, reflects a balanced approach to delivering shareholder value while funding future expansion initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 115.1 billion, the market valuation incorporates expectations for sustained brand strength and growth in the global luxury sector. A beta of 1.06 suggests the stock's volatility is generally in line with the broader market.

Strategic Advantages And Outlook

Prada's strategic advantages are anchored in its iconic brand heritage, a diversified multi-brand portfolio, and a extensive global directly operated store network that ensures control over the customer experience. The outlook remains tied to global luxury consumption trends, with the company well-positioned to capitalize on demand in key markets like Asia Pacific.

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