investorscraft@gmail.com

Intrinsic ValueWeiqiao Textile Company Limited (2698.HK)

Previous CloseHK$3.49
Intrinsic Value
Upside potential
Previous Close
HK$3.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Weiqiao Textile Company Limited operates as a major integrated textile manufacturer in Mainland China, with a core business model centered on the production and sale of cotton yarns, grey fabrics, and denims. The company serves a global customer base across Asia and internationally, generating revenue from its textile products while also operating a significant Electricity and Steam segment. This dual-segment approach provides an internal power source for its manufacturing operations and creates an additional revenue stream through sales to the external grid. Operating as a subsidiary of Shandong Weiqiao Chuangye Group, the company leverages its scale and vertical integration, controlling production from raw materials to finished goods. Its market position is that of a large-scale, cost-conscious producer in the highly competitive global textile industry, where it must navigate cyclical demand, input cost volatility, and intense pricing pressure. The company's extensive installed thermal power capacity supports its operational self-sufficiency and represents a strategic asset within its capital-intensive industrial framework.

Revenue Profitability And Efficiency

The company reported revenue of HKD 16.57 billion for FY2022 but experienced significant profitability challenges, posting a net loss of HKD 1.56 billion. This severe downturn in earnings, reflected in a diluted EPS of -HKD 1.30, indicates substantial margin compression and operational inefficiencies during the period, likely driven by rising input costs and weak market demand.

Earnings Power And Capital Efficiency

Weiqiao Textile's earnings power was severely impaired, with negative operating cash flow of HKD 1.33 billion and capital expenditures of HKD 926 million. This combination of negative cash generation and ongoing investment outlays placed considerable strain on the company's liquidity and reflects a period of significant operational and financial distress.

Balance Sheet And Financial Health

The company maintained a strong liquidity position with cash and equivalents of HKD 11.40 billion, which provides a substantial buffer against its total debt of HKD 4.85 billion. This high cash balance relative to debt suggests a robust defensive position despite the reported annual loss and negative cash flows.

Growth Trends And Dividend Policy

Financial performance in FY2022 was characterized by contraction, with no dividend distribution announced. The negative growth trends in revenue, profitability, and cash flow indicate a challenging operating environment, with management prioritizing capital preservation over shareholder returns during this period of distress.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.17 billion, the market appears to be valuing the company below its reported cash balance, suggesting deeply pessimistic expectations about future profitability and potential asset value erosion. The beta of 1.085 indicates stock volatility slightly above the market average.

Strategic Advantages And Outlook

The company's primary strategic advantages include its vertical integration, scale of operations, and self-sufficient power generation capabilities. However, the outlook remains challenging due to the severe profitability issues encountered in FY2022, requiring significant operational improvements to restore sustainable earnings in a competitive global textile market.

Sources

Company Annual Report (20-F/10-K equivalent)Hong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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