investorscraft@gmail.com

Intrinsic ValueToread Holdings Group Co., Ltd. (300005.SZ)

Previous Close$13.63
Intrinsic Value
Upside potential
Previous Close
$13.63

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

Toread Holdings Group operates as a comprehensive outdoor products provider in China's consumer cyclical sector, specializing in equipment and apparel for outdoor enthusiasts. The company generates revenue through the design, manufacturing, and distribution of a diverse portfolio including hiking gear, specialized footwear, weather-resistant jackets, camping equipment, and accessories. Toread serves various outdoor activities from hiking and running to skiing, positioning itself as a domestic leader in China's growing outdoor recreation market. The company has established brand recognition since its 1999 founding, leveraging its Beijing headquarters to target urban consumers seeking quality outdoor experiences. Toread's market position reflects the maturation of China's outdoor industry, where it competes by offering integrated solutions rather than standalone products. Its expansion into children's outdoor equipment demonstrates strategic diversification within its core competency. The company's wholesale and retail distribution channels cater to both specialized outdoor retailers and broader consumer markets, balancing brand authenticity with commercial scalability. This approach allows Toread to maintain relevance amid increasing competition from international brands and evolving consumer preferences for technical performance and lifestyle integration in outdoor apparel.

Revenue Profitability And Efficiency

Toread generated CNY 1.59 billion in revenue for the period, achieving net income of CNY 106.6 million. The company demonstrated solid cash generation with operating cash flow of CNY 225.1 million, significantly exceeding capital expenditures of CNY 16.3 million. This indicates efficient conversion of revenue into cash, supporting operational flexibility. The positive operating cash flow relative to net income suggests healthy working capital management and sustainable core business operations.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.13, reflecting its earnings capacity relative to its equity base. With modest capital expenditures representing only about 7% of operating cash flow, Toread maintains capital-light operations. The substantial cash flow generation relative to investment needs indicates strong fundamental earnings power and efficient deployment of capital into the business.

Balance Sheet And Financial Health

Toread maintains a conservative financial structure with cash and equivalents of CNY 747.8 million significantly exceeding total debt of CNY 116.8 million. This robust liquidity position provides substantial financial flexibility and risk mitigation capacity. The strong net cash position underscores the company's financial stability and ability to withstand market fluctuations without leverage-related pressures.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.012 per share. While specific growth rates are unavailable, the dividend payment indicates management's confidence in sustainable cash generation. The balance between retaining earnings for reinvestment and returning capital to shareholders suggests a measured approach to growth funding while acknowledging investor expectations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.74 billion, the company trades at a beta of 0.59, indicating lower volatility relative to the broader market. This risk profile suggests investor perception of stable operations within the outdoor products sector. The valuation reflects market expectations for steady performance rather than aggressive growth, consistent with the company's established market position.

Strategic Advantages And Outlook

Toread's strategic advantages include its long-established brand presence in China's outdoor market and comprehensive product portfolio catering to diverse outdoor activities. The company's financial conservatism provides resilience against market cycles. The outlook depends on continued growth in Chinese outdoor participation and effective competition against both domestic and international brands. Product innovation and channel optimization will be critical for maintaining market relevance.

Sources

Company filingsMarket 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