investorscraft@gmail.com

Intrinsic ValueChina Ting Group Holdings Limited (3398.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

China Ting Group Holdings operates as a vertically integrated apparel manufacturer and retailer with a diversified business model spanning three core segments. The company's OEM division provides manufacturing services for international brands, while its retail segment operates approximately 500 stores under proprietary brands including FINITY, ELANIE RIESE, and RIVERSTONE, complemented by e-commerce channels. Additionally, the property investment segment offers diversification beyond its core apparel operations. Operating primarily in China with international exposure to North America and the EU, the company maintains a mid-market positioning in the competitive global apparel sector. Its vertical integration from textile manufacturing to retail distribution provides cost control advantages but requires significant capital investment. The company faces intense competition from both local manufacturers and global fast-fashion retailers, necessitating continuous innovation in both production efficiency and brand development to maintain market relevance.

Revenue Profitability And Efficiency

The company generated HKD 1.61 billion in revenue but reported a significant net loss of HKD 481 million, indicating severe profitability challenges. Operating cash flow was negative HKD 133 million, while capital expenditures reached HKD 287 million, reflecting substantial ongoing investments despite financial strain. The negative earnings per share of HKD 0.23 further underscores the company's current operational difficulties and margin compression across its business segments.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained, with negative net income and operating cash flow indicating fundamental operational challenges. The substantial capital expenditures relative to revenue suggest aggressive investment but poor returns on capital employed. The company's ability to generate positive returns from its manufacturing assets and retail network is currently compromised, requiring urgent operational improvements to restore profitability and capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows HKD 141 million in cash against HKD 654 million in total debt, creating a concerning liquidity position. The debt-to-equity ratio appears elevated given the company's market capitalization of approximately HKD 223 million. The negative cash flow from operations combined with significant debt obligations presents substantial financial risk and may constrain the company's ability to fund ongoing operations without additional financing.

Growth Trends And Dividend Policy

The company demonstrates negative growth trends with substantial losses and no dividend distribution, reflecting its challenging financial position. The absence of dividends aligns with the need to preserve cash amid operational difficulties. Future growth prospects depend on successful turnaround efforts, potentially through restructuring unprofitable segments or optimizing the retail store portfolio to improve overall financial performance.

Valuation And Market Expectations

With a market capitalization of HKD 223 million, the market appears to be pricing in significant challenges, trading below book value given the company's asset base. The negative beta of -0.039 suggests low correlation with broader market movements, possibly indicating the stock is viewed as a special situation. Current valuation reflects investor skepticism about recovery prospects and potential concerns about going concern issues.

Strategic Advantages And Outlook

The company's vertical integration and established manufacturing capabilities provide potential operational advantages, though current execution is lacking. The outlook remains challenging, requiring successful restructuring of unprofitable operations, debt management, and improved retail performance. Recovery depends on optimizing the brand portfolio, enhancing operational efficiency, and potentially divesting non-core assets to strengthen the balance sheet and restore investor confidence.

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