investorscraft@gmail.com

Intrinsic ValueTexhong Textile Group Limited (2678.HK)

Previous CloseHK$5.58
Intrinsic Value
Upside potential
Previous Close
HK$5.58

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

Texhong Textile Group Limited operates as a vertically integrated textile manufacturer specializing in yarns, grey fabrics, and non-woven materials, serving the global apparel supply chain. The company maintains a diversified product portfolio that includes dyed fabrics, denim, finished woven textiles, and construction-specific materials, positioning itself as a comprehensive solutions provider rather than a commodity producer. With manufacturing operations strategically located in China and Vietnam, Texhong leverages cost efficiencies while mitigating geopolitical risks and tariff exposures. The company's international distribution network spans key markets including North America, Europe, Turkey, and Brazil, demonstrating strong cross-border operational capabilities. This global footprint enables Texhong to capture demand from diverse fashion and industrial segments while maintaining flexibility in production allocation. The company's integrated approach—from cotton processing to finished fabrics—provides competitive advantages in quality control and supply chain reliability, making it a preferred partner for brands seeking consistent textile sourcing.

Revenue Profitability And Efficiency

Texhong generated HKD 23.0 billion in revenue with net income of HKD 554 million, reflecting a net margin of approximately 2.4%. The company demonstrated strong cash generation with operating cash flow of HKD 4.48 billion, significantly exceeding net income due to efficient working capital management and non-cash adjustments in its capital-intensive operations.

Earnings Power And Capital Efficiency

The company's diluted EPS of HKD 0.60 reflects its earnings capacity relative to its equity base. With substantial operating cash flow generation and no reported capital expenditures in the period, Texhong appears to be maintaining rather than expanding its production capacity, suggesting a focus on optimizing existing assets.

Balance Sheet And Financial Health

Texhong maintains a solid liquidity position with HKD 2.88 billion in cash against total debt of HKD 8.69 billion. The debt level appears manageable given the company's strong operating cash flow generation and established market position, though the textile industry's cyclical nature requires careful leverage management.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach with a dividend per share of HKD 0.20, representing a payout ratio of approximately 33% based on EPS. This balanced capital allocation strategy suggests management's confidence in maintaining both operational flexibility and returns to investors amid industry cycles.

Valuation And Market Expectations

With a market capitalization of HKD 4.55 billion, the company trades at a P/E ratio of approximately 8.2x based on current earnings. The beta of 0.935 indicates slightly less volatility than the broader market, reflecting the defensive characteristics of its essential textile products.

Strategic Advantages And Outlook

Texhong's vertically integrated model and geographic diversification provide resilience against regional disruptions and cost pressures. The company's focus on value-added textile products and international customer base positions it to benefit from global apparel demand recovery, though it remains exposed to raw material price volatility and trade policy changes.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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