investorscraft@gmail.com

Intrinsic ValueCosmo Lady (China) Holdings Company Limited (2298.HK)

Previous CloseHK$0.33
Intrinsic Value
Upside potential
Previous Close
HK$0.33

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company DescriptionFinancial Data Provided

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