Data is not available at this time.
Cosmo Lady (China) Holdings Company Limited is a prominent player in China's intimate apparel manufacturing sector, operating within the consumer cyclical industry. The company's core revenue model is driven by the design, research, development, and multi-channel sale of a diverse portfolio of branded products, including bras, underpants, sleepwear, loungewear, and thermal clothing. Its extensive brand portfolio, which includes Cosmo Lady, Cosmo Elegance, and Rubii, targets various consumer segments and price points, enhancing its market reach and resilience against competitive pressures. The firm leverages a hybrid distribution strategy, utilizing self-managed stores, franchised outlets, shopping mall presence, and e-commerce platforms to maximize accessibility and customer engagement across mainland China. This integrated approach, combined with its long-standing presence since 1998, supports its position as an established domestic specialist in a fragmented but growing market characterized by increasing demand for quality and branded intimate wear.
For the fiscal year, the company generated revenue of HKD 3.01 billion, achieving a net income of HKD 126.2 million. This reflects a net profit margin of approximately 4.2%, indicating moderate profitability. Operating cash flow was strong at HKD 323.9 million, significantly exceeding capital expenditures, which suggests healthy operational efficiency and cash generation from its core business activities.
The company reported diluted earnings per share of HKD 0.0568, demonstrating its earnings capacity. Capital expenditures of HKD 80.0 million were focused on maintaining and potentially expanding its retail and operational infrastructure. The substantial operating cash flow relative to capex indicates efficient reinvestment and solid underlying earnings power from its intimate wear operations.
The balance sheet shows a solid liquidity position with cash and equivalents of HKD 537.8 million. Total debt stands at HKD 657.6 million, resulting in a net debt position. The company's financial health appears manageable, supported by its cash generation, though leverage is present and requires monitoring given the cyclical nature of its industry.
The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.005. Growth trends will be influenced by consumer spending patterns in China, the execution of its multi-brand and multi-channel strategy, and its ability to navigate competitive and economic headwinds within the apparel sector.
With a market capitalization of approximately HKD 773.7 million, the stock trades at a price-to-earnings ratio derived from its current earnings. A beta of -0.209 suggests a historical low correlation with the broader market, which may reflect its specific niche and domestic focus, implying unique risk-return characteristics for investors.
The company's strategic advantages include its well-established brand portfolio, extensive distribution network, and deep understanding of the Chinese intimate apparel market. The outlook depends on its ability to adapt to evolving consumer preferences, compete effectively with both local and international brands, and manage costs efficiently to preserve profitability in a competitive landscape.
Company DescriptionFinancial Data Provided
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |