investorscraft@gmail.com

Intrinsic ValueChina Weaving Materials Holdings Limited (3778.HK)

Previous CloseHK$2.95
Intrinsic Value
Upside potential
Previous Close
HK$2.95

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 Weaving Materials Holdings Limited operates as a specialized manufacturer and trader of yarn products and staple fibers within China's textile industry. The company generates revenue through two primary segments: Yarns, which includes cotton, polyester, blended, viscose, and mélange varieties, and Staple Fibres, focusing on polyester staple fibers. This positions the company in the intermediate supply chain of the broader apparel manufacturing sector, serving downstream textile producers rather than end consumers. Operating from its Yichun headquarters, the company functions within a highly competitive and fragmented market characterized by price sensitivity and cyclical demand patterns tied to global apparel trends. Its market position reflects that of a regional mid-tier supplier rather than a dominant national player, with operations exposed to raw material cost fluctuations and manufacturing efficiency pressures common in textile intermediate goods production.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.28 billion for the period but experienced a net loss of HKD 11.74 million, indicating margin compression within its operating segments. Despite the negative bottom line, operating cash flow remained positive at HKD 80.47 million, suggesting reasonable working capital management. Capital expenditures were modest at HKD 4.26 million, reflecting limited investment in capacity expansion or technological upgrades during this period.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.0094 reflects the company's challenged earnings power in the current operating environment. The negative net income contrasts with positive operating cash flow, indicating non-cash charges affecting profitability. The modest capital expenditure level relative to operating cash flow suggests conservative reinvestment strategies, potentially limiting future growth capacity without significant debt or equity financing.

Balance Sheet And Financial Health

The company maintains a solid cash position of HKD 209.09 million against total debt of HKD 412.73 million, providing some liquidity buffer. The debt level represents a significant liability requiring ongoing servicing, though the cash reserves offer near-term flexibility. The balance sheet structure indicates a leveraged position common in capital-intensive manufacturing, with debt likely supporting working capital and operational needs.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of HKD 0.02 per share, suggesting a commitment to shareholder returns despite current profitability challenges. This dividend policy may reflect management's confidence in medium-term recovery or a strategic decision to maintain investor confidence. The negative earnings trend contrasts with the dividend distribution, indicating potential use of retained earnings or reserves to fund payments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 382 million, the company trades at a negative P/E ratio due to recent losses. The negative beta of -0.184 suggests counter-cyclical characteristics relative to the broader market, potentially reflecting defensive attributes during market downturns. Current valuation metrics indicate market skepticism about near-term earnings recovery, pricing the company based on asset value rather than earnings power.

Strategic Advantages And Outlook

The company's strategic position within China's textile supply chain provides regional market access but exposes it to intense competition and margin pressures. Its product diversification across yarn types offers some risk mitigation against specific material price fluctuations. The outlook remains challenged by industry overcapacity and cost pressures, requiring operational efficiency improvements and potential market consolidation to restore sustainable profitability in the cyclical textile sector.

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