investorscraft@gmail.com

Intrinsic ValueEEKA Fashion Holdings Limited (3709.HK)

Previous CloseHK$7.07
Intrinsic Value
Upside potential
Previous Close
HK$7.07

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

EEKA Fashion Holdings Limited is a prominent designer and retailer of premium ladies' wear in China, operating a multi-brand portfolio targeting distinct consumer segments. Its core revenue model integrates direct retail through an extensive network of over 2,000 stores with wholesale distribution and a growing digital presence via its proprietary EEKA Fashion Mall and third-party e-commerce platforms. The company's brand architecture, featuring Koradior, La Koradior, and NAERSI, is strategically positioned across the mid-to-high-end fashion market, catering to professional and affluent female consumers seeking sophisticated apparel and accessories. This diversified approach mitigates brand-specific risks and allows EEKA to capture value across different price points and style preferences, solidifying its position as an integrated fashion group rather than a single-brand operator. The company competes in the highly fragmented Chinese apparel retail sector by leveraging its strong design capabilities, extensive physical footprint, and increasing digital integration to build brand loyalty and drive omnichannel sales.

Revenue Profitability And Efficiency

The company generated HKD 6.59 billion in revenue for the period, demonstrating significant scale in its market. Profitability was robust, with net income reaching HKD 468.5 million, translating to a healthy net margin. Strong operating cash flow of HKD 996.2 million significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and solid operational management.

Earnings Power And Capital Efficiency

EEKA Fashion exhibited solid earnings power with diluted EPS of HKD 0.68. The substantial operating cash flow, which far surpassed net income, highlights high-quality earnings and effective working capital management. This strong cash generation provides ample internal funding for operations and strategic initiatives, reducing reliance on external financing.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 363.9 million against total debt of HKD 1.32 billion. The moderate debt level appears manageable given the company's strong operating cash flow generation. The financial structure suggests a conservative approach with capacity for strategic investments if required.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.38 per share. This payout, supported by strong cash flow, indicates a commitment to returning capital to investors while likely retaining sufficient earnings to fund future growth initiatives and store network expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 5.74 billion, the market values the company at a moderate multiple of its earnings. The exceptionally low beta of 0.036 suggests the stock is perceived as having very low correlation to broader market movements, possibly reflecting its niche positioning and stable cash flows.

Strategic Advantages And Outlook

EEKA's key advantages include its multi-brand strategy, extensive retail network, and growing digital integration. The outlook depends on sustaining brand relevance, navigating China's competitive retail landscape, and successfully executing its omnichannel strategy to drive future growth while maintaining profitability in a dynamic consumer environment.

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