investorscraft@gmail.com

Intrinsic ValueShenzhou International Group Holdings Limited (2313.HK)

Previous CloseHK$62.30
Intrinsic Value
Upside potential
Previous Close
HK$62.30

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

Shenzhou International Group Holdings Limited is a globally integrated knitwear manufacturer operating within the consumer cyclical sector, specializing in the production of high-quality sportswear, casual wear, and lingerie. Its core revenue model is based on large-scale, efficient manufacturing and supply chain management, serving as a critical original equipment manufacturer (OEM) and original design manufacturer (ODM) for leading international apparel brands. The company has established a formidable market position by leveraging its extensive production capabilities, vertical integration, and strategic geographic presence across Mainland China, the European Union, the United States, and Japan, making it a preferred partner for global brands seeking reliable, high-volume production with stringent quality controls. Beyond its core manufacturing, the company diversifies its operations through ancillary activities including import/export, garment quality inspection, printing, retail trading, aircraft leasing, and property management, which collectively enhance its revenue streams and operational resilience in a competitive global apparel market.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 28.7 billion for the period, demonstrating its significant scale in the global knitwear manufacturing industry. Net income reached HKD 6.24 billion, reflecting a healthy net profit margin of approximately 21.8%, indicative of efficient cost management and strong operational execution within a competitive sector. This profitability is supported by a disciplined approach to managing production costs and leveraging economies of scale.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 4.15, underscoring the company's substantial earnings power. Strong operating cash flow of HKD 5.27 billion significantly exceeded capital expenditures of HKD 1.85 billion, highlighting excellent cash conversion and the ability to fund investments internally. This high-quality cash generation is a key indicator of capital-efficient operations and sustainable financial performance.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 10.87 billion. Total debt is reported at HKD 12.93 billion. The company's financial health appears manageable, though the specific debt-to-equity ratio and interest coverage metrics would provide a more complete picture of its leverage and ability to service its obligations comfortably.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 2.76 per share. This payout, representing a substantial portion of earnings, signals a commitment to returning capital to investors while likely retaining sufficient earnings to fund future growth initiatives and maintain its competitive manufacturing edge.

Valuation And Market Expectations

With a market capitalization of approximately HKD 89.9 billion, the market assigns a significant valuation to the company's stable cash flows and leading market position. A beta of 0.877 suggests the stock is perceived as slightly less volatile than the broader market, potentially reflecting its established business model and consistent performance in the apparel supply chain.

Strategic Advantages And Outlook

Shenzhou's strategic advantages lie in its vertical integration, global operational footprint, and long-standing relationships with major international brands. Its outlook is tied to global apparel demand, supply chain efficiency, and its ability to navigate cost pressures and geopolitical trade dynamics, which are critical for maintaining its competitive moat and profitability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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