investorscraft@gmail.com

Intrinsic ValueSichuan Langsha Holding Ltd. (600137.SS)

Previous Close$21.30
Intrinsic Value
Upside potential
Previous Close
$21.30

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

Sichuan Langsha Holding Ltd. operates as a vertically integrated manufacturer and retailer in the consumer cyclical apparel sector, specializing in knitted cotton products and hosiery. Its core revenue model combines wholesale distribution with a significant direct-to-consumer retail footprint, encompassing approximately 2,000 exclusive stores and an extensive network of 100,000 sales terminal outlets across China and internationally. The company's diverse product portfolio includes seasonal stockings, medical and sports socks, knitted underwear, and fabrics, supplemented by a line of skin care products, indicating a strategy to leverage its brand into adjacent personal care categories. This multi-channel approach, bolstered by online sales, positions Langsha as a niche player with a broad physical retail presence, catering to a wide demographic from men and women to children, though it operates in the highly competitive and fragmented Chinese apparel manufacturing market.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 379.8 million. It achieved a net income of CNY 23.4 million, demonstrating profitability. Operating cash flow was positive at CNY 14.4 million, though capital expenditures were a modest outflow of CNY 2.9 million, indicating limited recent investment in property, plant, and equipment.

Earnings Power And Capital Efficiency

The firm's earnings power is reflected in a diluted EPS of CNY 0.24. The generation of positive operating cash flow, which exceeded capital expenditures, suggests the core operations are self-sustaining. The capital expenditure level implies a focus on maintaining rather than aggressively expanding its operational asset base.

Balance Sheet And Financial Health

The balance sheet exhibits notable strength, with a substantial cash and equivalents position of CNY 463.7 million significantly outweighing total debt of CNY 33.4 million. This results in a robust net cash position, indicating very low financial leverage and strong liquidity to navigate market cycles or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.186. This payout represents a substantial portion of its earnings, signaling a commitment to returning capital. Specific revenue or profit growth rates are not provided for trend analysis.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.86 billion, the market assigns a value to the enterprise. A beta of 0.332 suggests the stock has historically been less volatile than the broader market, which may appeal to certain investor profiles seeking lower-risk exposure within the consumer cyclical sector.

Strategic Advantages And Outlook

The company's key advantages include its vertically integrated model, extensive distribution network, and strong balance sheet. Its foray into skin care products represents a strategic brand extension. The outlook hinges on its ability to effectively compete in the competitive apparel market and successfully diversify its revenue streams.

Sources

Company DescriptionFinancial Data Provided

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