investorscraft@gmail.com

Intrinsic ValueSoho Fashion Group Co., Ltd. (600287.SS)

Previous Close$5.95
Intrinsic Value
Upside potential
Previous Close
$5.95

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

Soho Fashion Group operates as a diversified industrial distributor specializing in the import and export trade of clothing, fabrics, accessories, and textile products. The company has expanded beyond its core fashion distribution to include warehousing services, property rental operations, and decoration services, creating a multifaceted revenue stream. This diversification strategy positions Soho Fashion as an integrated service provider within China's industrial distribution sector, leveraging its established trade networks and logistical capabilities to serve both domestic and international markets. The company's additional ventures into food wholesale and retail, along with consulting services, demonstrate a strategic approach to capitalizing on adjacent market opportunities while maintaining its foundational expertise in textile trade. This hybrid business model allows Soho Fashion to mitigate sector-specific risks while maintaining relevance in the competitive Chinese industrial distribution landscape, where scale and service diversification are critical competitive advantages.

Revenue Profitability And Efficiency

The company generated CNY 3.25 billion in revenue with net income of CNY 48.9 million, reflecting a net margin of approximately 1.5%. Operating cash flow of CNY 504 million significantly exceeded net income, indicating strong cash conversion efficiency. The modest capital expenditures of CNY 7.4 million suggest a capital-light operational model focused on trade distribution rather than manufacturing-intensive activities.

Earnings Power And Capital Efficiency

Soho Fashion demonstrates moderate earnings power with diluted EPS of CNY 0.11. The substantial operating cash flow relative to net income suggests effective working capital management. The company maintains a capital-efficient structure with minimal capital expenditure requirements, allowing cash generation to support operations without significant reinvestment needs in fixed assets.

Balance Sheet And Financial Health

The balance sheet appears conservative with CNY 685.7 million in cash against total debt of CNY 113.3 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and indicates low financial risk. The company's current assets significantly outweigh its debt obligations, supporting a stable financial foundation for ongoing operations.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings for operational needs or potential expansion. Without historical comparative data, growth trends cannot be definitively assessed. The capital allocation strategy appears focused on maintaining operational liquidity rather than shareholder returns through dividends, suggesting a conservative approach to capital management.

Valuation And Market Expectations

With a market capitalization of CNY 2.54 billion, the company trades at approximately 0.78 times revenue and 52 times earnings. The beta of 0.789 indicates lower volatility than the broader market, suggesting investors perceive the stock as relatively defensive. This valuation multiple reflects market expectations for moderate growth in the competitive distribution sector.

Strategic Advantages And Outlook

The company's strategic advantages include diversified revenue streams across fashion distribution, property services, and food retail. Its strong cash position and low debt provide operational flexibility. The outlook depends on execution within China's competitive distribution landscape and the company's ability to leverage its established trade networks while managing margin pressures in the textile distribution business.

Sources

Company description and financial data providedShanghai Stock Exchange filingsCompany annual reports

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