investorscraft@gmail.com

Intrinsic ValueCabbeen Fashion Limited (2030.HK)

Previous CloseHK$1.41
Intrinsic Value
Upside potential
Previous Close
HK$1.41

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

Cabbeen Fashion Limited operates as a specialized fashion casual menswear company in China's highly competitive apparel market. The company generates revenue through designing, manufacturing, and distributing apparel, footwear, and accessories across multiple consumer segments under its portfolio of distinct brands including Cabbeen, Cabbeen Lifestyle, and 2AM. Its business model integrates wholesale distribution, consignment arrangements, and direct retail operations through both physical stores and digital e-commerce platforms such as T-mall and JD.com. The company maintains a diversified market presence targeting men, women, and children while also expanding into personal protective equipment manufacturing. Cabbeen's market positioning leverages a multi-channel distribution network encompassing over 800 retail outlets across Mainland China and Hong Kong, supplemented by online sales through major e-commerce partners. This hybrid approach allows the company to maintain brand visibility while adapting to evolving consumer shopping preferences in China's dynamic retail environment.

Revenue Profitability And Efficiency

The company generated HKD 1.04 billion in revenue with net income of HKD 27.4 million, reflecting thin margins in the competitive fashion sector. Operating cash flow of HKD 154.4 million significantly exceeded net income, indicating healthy cash conversion from operations. Capital expenditures of HKD 7.1 million were modest relative to operating cash flow, suggesting efficient capital allocation toward maintenance rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.041 demonstrates modest earnings power relative to the company's market capitalization. The substantial operating cash flow generation compared to net income suggests strong underlying operational efficiency and effective working capital management. The company maintains adequate capital efficiency with controlled investment in property and equipment to support its multi-channel distribution model.

Balance Sheet And Financial Health

The balance sheet shows HKD 238.8 million in cash against total debt of HKD 241.4 million, indicating a nearly balanced liquidity position. The moderate debt level relative to cash reserves provides financial flexibility, though the company operates with limited net cash position. This structure supports ongoing operations without excessive financial leverage in the volatile retail environment.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.02 per share distribution, representing a payout from current earnings. Growth appears measured rather than aggressive, focusing on maintaining market position through existing distribution channels. The multi-brand strategy and expansion into protective equipment suggest diversification efforts amid changing consumer preferences and market conditions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.02 billion, the company trades at roughly 1 times revenue and 37 times earnings, reflecting market expectations for moderate growth in the competitive fashion sector. The beta of 1.514 indicates higher volatility than the market, typical for consumer cyclical stocks sensitive to economic conditions and consumer spending patterns.

Strategic Advantages And Outlook

Cabbeen's strategic advantages include its established multi-brand portfolio and hybrid distribution network combining physical retail with e-commerce partnerships. The company's expansion into personal protective equipment demonstrates adaptability to market opportunities. The outlook remains cautious given intense competition in China's fashion retail sector, though the diversified brand approach and omnichannel presence provide stability amid evolving consumer trends.

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