investorscraft@gmail.com

Intrinsic ValueJiangsu Hongdou Industrial Co., Ltd (600400.SS)

Previous Close$2.36
Intrinsic Value
Upside potential
Previous Close
$2.36

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

Jiangsu Hongdou Industrial Co., Ltd operates as a vertically integrated apparel manufacturer within China's competitive consumer cyclical sector. The company's core revenue model is derived from the design, production, and wholesale distribution of a focused portfolio of men's formal and professional wear, including suits, shirts, and complementary accessories like shoes and hats. Founded in 1995 and headquartered in Wuxi, it leverages domestic manufacturing capabilities to serve the Chinese market. Its market position is that of a established, mid-tier domestic player competing in a fragmented industry dominated by both international fast-fashion giants and numerous local enterprises. The company's strategy is inherently tied to domestic economic cycles and corporate demand for professional attire, facing intense pressure on pricing and margins from larger-scale competitors and shifting consumer preferences towards casualization.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.96 billion for the period. However, operational performance was challenged, resulting in a net loss of CNY -238 million and negative diluted EPS of CNY -0.10. Operating cash flow was also negative at CNY -185 million, indicating significant pressure on core cash generation from business activities during this fiscal year.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as evidenced by the substantial net loss. Capital expenditure was modest at approximately CNY -59 million, suggesting limited investment in new productive capacity. The negative operating cash flow, which exceeded capital expenditures, points to inefficiencies in working capital management or underlying operational challenges that eroded cash from operations.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 1.18 billion, which provides a buffer against current losses. Total debt is reported at CNY 787 million. The significant cash balance relative to debt suggests a currently low risk of insolvency, though the consistent cash burn from operations is a key health metric to monitor.

Growth Trends And Dividend Policy

Recent financial trends indicate contraction, with the company reporting a net loss against prior profitability. Despite this negative earnings trend, the company maintained a dividend distribution of CNY 0.01 per share, which may be supported by its historical retained earnings and strong cash position rather than current income, indicating a commitment to shareholder returns amidst a challenging period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.26 billion, the market is valuing the company at a significant premium to its book value, largely supported by its substantial cash holdings. The exceptionally low beta of 0.041 suggests the stock is perceived by the market as having very low correlation to broader market movements, potentially viewing it as a distinct, company-specific story.

Strategic Advantages And Outlook

The company's primary strategic advantage is its strong liquidity, providing flexibility to navigate the current downturn and potentially fund a strategic pivot. The outlook remains cautious, contingent on its ability to reverse the negative operational trends, improve profitability, and effectively deploy its cash reserves to adapt to evolving market demands and competitive dynamics within the apparel sector.

Sources

Company Annual ReportShanghai 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