investorscraft@gmail.com

Intrinsic ValueNameson Holdings Limited (1982.HK)

Previous CloseHK$1.05
Intrinsic Value
Upside potential
Previous Close
HK$1.05

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

Nameson Holdings Limited is a vertically integrated knitwear manufacturer operating within the global apparel sector. The company's core revenue model is based on the design, production, and sale of a diverse range of knitwear products, including women's and men's wear, cashmere yarns, and accessories like scarves and gloves. It functions as a business-to-business supplier, catering primarily to established apparel brands across key international markets such as Japan, North America, and Europe. This positions Nameson as a critical partner in the supply chain for global fashion retailers, leveraging its manufacturing expertise to deliver quality products. Its market position is that of a specialized contract manufacturer, competing on operational efficiency, product quality, and reliability rather than consumer brand recognition. The company navigates a highly competitive and fragmented industry, where success is driven by cost management, supply chain integration, and maintaining strong, long-term relationships with its brand clients.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 4.35 billion for the period. Profitability was strong, with net income reaching HKD 342 million, translating to a healthy net margin. Operating cash flow of HKD 223 million indicates solid conversion of earnings into cash, though significant capital expenditures were noted for maintaining production capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.15, reflecting the company's earnings power. Capital efficiency is a focus, as evidenced by substantial capital expenditures of HKD 256 million, which are likely directed towards modernizing manufacturing assets and supporting long-term operational capabilities.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 431 million against total debt of HKD 1.1 billion. This indicates a leveraged but manageable financial structure common for capital-intensive manufacturers. The company's financial health appears stable, supported by its profitable operations.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.113 per share. This suggests a commitment to returning capital to investors while potentially retaining earnings for reinvestment in the business to fuel organic growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.03 billion, the market valuation reflects the company's position as a smaller, niche manufacturer. A beta of 0.473 indicates lower volatility compared to the broader market, which may appeal to certain investors seeking defensive characteristics.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated manufacturing capabilities and established client relationships. The outlook is tied to global apparel demand and its ability to maintain cost competitiveness. Success will depend on navigating supply chain dynamics and evolving consumer trends indirectly through its brand partners.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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