investorscraft@gmail.com

Intrinsic ValueHubei Mailyard Share Co.,Ltd (600107.SS)

Previous Close$6.01
Intrinsic Value
Upside potential
Previous Close
$6.01

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

Hubei Mailyard Share Co., Ltd. operates within the competitive Chinese apparel manufacturing sector, specializing in the production and sale of fine wool textile products, garments, and accessories. Its core revenue model is derived from the manufacturing and wholesale distribution of these textile goods, serving both domestic and international markets. The company is positioned as a specialized manufacturer in a broader industry increasingly dominated by fast fashion and integrated retail giants, requiring a focus on quality and niche market segments to maintain relevance. Operating from its base in Huangshi, China, the company faces significant pressure from both lower-cost producers and brands with stronger consumer recognition, making its market position challenging. Its business is inherently tied to the cyclical demand for wool-based apparel, which is influenced by fashion trends, economic conditions, and consumer discretionary spending, underscoring the need for operational agility and cost management to navigate sector volatility.

Revenue Profitability And Efficiency

The company reported revenue of CNY 329.5 million for the period but experienced a significant net loss of CNY -68.1 million, indicating severe profitability challenges. Negative operating cash flow of CNY -36.7 million, further exacerbated by capital expenditures of CNY -42.2 million, points to operational inefficiency and a cash-consuming business model that is not self-sustaining under current conditions.

Earnings Power And Capital Efficiency

Earnings power is severely constrained, as evidenced by a diluted EPS of CNY -0.19. The negative operating cash flow, combined with substantial capital expenditures, reflects poor capital efficiency and an inability to generate returns from invested capital, placing significant strain on the company's financial resources.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 117.5 million against total debt of CNY 150.7 million, indicating a leveraged position with limited liquidity headroom. This debt burden, coupled with ongoing operational losses, raises substantial concerns about the company's near-term financial health and solvency without external support or a rapid turnaround.

Growth Trends And Dividend Policy

Current trends reflect a contracting business, with no dividend payments indicative of a preservation-of-capital strategy. The company's focus is likely on stabilizing operations rather than growth, given the negative profitability and cash flow, making any near-term expansion or shareholder returns highly improbable.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.45 billion, the market appears to be ascribing value beyond current fundamentals, potentially based on tangible assets or speculative turnaround prospects. The beta of 0.83 suggests the stock is slightly less volatile than the broader market, but this may not fully capture the underlying business risk.

Strategic Advantages And Outlook

The company's primary advantage is its specialization in fine wool textiles, a niche that could be leveraged if consumer preferences shift. However, the outlook remains highly uncertain due to persistent losses and a weak financial structure, requiring a successful strategic pivot to achieve sustainable operations and long-term viability.

Sources

Company FilingsShanghai Stock Exchange

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