investorscraft@gmail.com

Intrinsic ValueLu Thai Textile Co., Ltd. (200726.SZ)

Previous Close$5.20
Intrinsic Value
Upside potential
Previous Close
$5.20

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

Lu Thai Textile operates as a vertically integrated textile manufacturer specializing in yarn-dyed and dyeing fabrics primarily for shirts and garments. The company's core revenue model centers on producing and selling a comprehensive range of textile products, including combed cotton and blended yarns, fabrics made from cotton, fiber, silk, wool, and chemical fibers, as well as finished shirts under its proprietary brands. Operating within the competitive apparel manufacturing sector, Lu Thai serves global markets through its diversified product portfolio that includes specialized offerings such as non-iron fabrics, digital printing textiles, and stretch materials. The company maintains a significant market position as an established supplier with international reach, distributing its products across Mainland China, Hong Kong, Japan, South Korea, Southeast Asia, Europe, and the United States. Lu Thai's multi-brand strategy, featuring the LUTHAI, LT-GRFF, BESSSHIRT, and CAVAD labels, supports its positioning as a quality-focused manufacturer capable of serving both bulk fabric requirements and branded apparel segments. This established operational footprint, combined with nearly three decades of industry experience since its 1993 founding, provides a foundation for competing in the global textile supply chain while navigating sector-specific challenges including raw material price volatility and shifting consumer preferences.

Revenue Profitability And Efficiency

Lu Thai generated HKD 6.09 billion in revenue for the fiscal year, achieving a net income of HKD 410 million, representing a net margin of approximately 6.7%. The company demonstrated strong cash generation with operating cash flow of HKD 1.24 billion, significantly exceeding its capital expenditures of HKD 217 million. This indicates efficient conversion of earnings into operational liquidity, supporting ongoing business requirements and potential strategic investments.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of HKD 0.47, reflecting its earnings capacity relative to its equity base. Operating cash flow substantially covered capital investment needs, with free cash flow generation supporting financial flexibility. The balance between operational cash generation and disciplined capital allocation suggests sustainable earnings power within the capital-intensive textile manufacturing industry.

Balance Sheet And Financial Health

Lu Thai maintains a solid liquidity position with HKD 2.06 billion in cash and equivalents against total debt of HKD 2.85 billion. The company's financial structure shows moderate leverage, with cash reserves providing a buffer for operational needs and debt servicing. The balance sheet reflects the working capital requirements typical of manufacturing operations while maintaining financial stability.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend distribution of HKD 0.27 per share. This payout represents a dividend yield consideration for investors, balanced against retention for growth initiatives. Lu Thai's international operations across multiple regions provide diversification benefits while exposing the company to global textile demand cycles and competitive dynamics.

Valuation And Market Expectations

With a market capitalization of approximately HKD 5.55 billion, the company trades at a price-to-earnings multiple derived from its current earnings performance. The beta of 0.33 suggests lower volatility compared to the broader market, potentially reflecting the defensive characteristics of its established textile business model and stable customer relationships.

Strategic Advantages And Outlook

Lu Thai's vertically integrated operations and brand portfolio provide competitive advantages in quality control and market segmentation. The company's international presence diversifies revenue sources while exposing it to global trade dynamics. Future performance will depend on managing raw material costs, maintaining technological competitiveness in fabric innovation, and adapting to evolving sustainability requirements in the textile industry.

Sources

Company financial statementsMarket data

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