investorscraft@gmail.com

Intrinsic ValueANTA Sports Products Limited (2020.HK)

Previous CloseHK$78.25
Intrinsic Value
Upside potential
Previous Close
HK$78.25

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

ANTA Sports Products Limited operates as a leading global sportswear company specializing in the design, development, manufacturing, and marketing of athletic footwear, apparel, and accessories. The company employs a multi-brand portfolio strategy, managing iconic labels including its flagship ANTA brand, premium lifestyle brand FILA, technical outdoor brand DESCENTE, and adventure sports label KOLON SPORT. This diversified approach allows ANTA to capture value across various consumer segments, from mass-market performance wear to high-end fashion sportswear. The company generates revenue through both wholesale distribution to retail partners and direct-to-consumer sales via its extensive owned retail network, which spans over 11,000 stores globally. Operating in the highly competitive consumer cyclical sector, ANTA has established a dominant market position in China while expanding its international footprint through strategic acquisitions and organic growth initiatives. The company leverages vertical integration for manufacturing efficiency while maintaining strong brand differentiation through targeted marketing and professional athlete endorsements.

Revenue Profitability And Efficiency

ANTA demonstrated strong financial performance with revenue of HKD 70.8 billion and net income of HKD 15.6 billion, reflecting a robust net margin of approximately 22%. The company generated HKD 16.7 billion in operating cash flow, significantly exceeding capital expenditures of HKD 2.3 billion, indicating efficient cash conversion from operations. This performance underscores effective cost management and pricing power across its brand portfolio.

Earnings Power And Capital Efficiency

The company's diluted EPS of HKD 5.41 reflects strong earnings generation capacity relative to its equity base. With operating cash flow nearly 7.3 times capital expenditures, ANTA demonstrates exceptional capital efficiency in deploying resources for growth while maintaining substantial free cash flow. This positions the company well for continued investment in brand development and market expansion initiatives.

Balance Sheet And Financial Health

ANTA maintains a solid financial position with HKD 11.4 billion in cash and equivalents against total debt of HKD 28.1 billion. The company's leverage ratio appears manageable given its strong cash flow generation and profitability. The balance sheet supports ongoing operational needs while providing flexibility for strategic investments and potential acquisitions in the competitive sportswear market.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through its multi-brand strategy and expanding retail footprint. ANTA maintains a shareholder-friendly approach with a dividend per share of HKD 2.55, representing a payout ratio of approximately 47% based on diluted EPS. This balanced policy supports both shareholder returns and reinvestment for future expansion opportunities.

Valuation And Market Expectations

With a market capitalization of approximately HKD 261 billion, the market appears to value ANTA's dominant position in China's sportswear market and its successful multi-brand strategy. The beta of 0.773 suggests lower volatility than the broader market, reflecting investor confidence in the company's stable growth trajectory and defensive characteristics within the consumer cyclical sector.

Strategic Advantages And Outlook

ANTA's key advantages include its extensive retail network, diversified brand portfolio, and strong domestic market presence. The company's vertical integration and scale provide cost advantages, while its multi-brand approach mitigates market segment risks. The outlook remains positive given growing sports participation in China and ongoing brand elevation efforts, though competition remains intense in the global sportswear industry.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial 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