investorscraft@gmail.com

Intrinsic ValueBros Eastern.,Ltd (601339.SS)

Previous Close$7.09
Intrinsic Value
Upside potential
Previous Close
$7.09

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

Bros Eastern Co., Ltd operates as a specialized manufacturer within the global textile industry, focusing on the research, development, and production of dyed mélange yarns. Its core revenue model is derived from the sale of these engineered yarns to apparel manufacturers worldwide. The company serves a diverse international client base across Europe, Asia, and the United States, positioning itself as a key supplier in the intricate apparel manufacturing supply chain. Operating from its base in Ningbo, China, a significant textile hub, Bros Eastern leverages its long-standing presence, established since 1989, to maintain relationships and compete on quality and consistency in a highly fragmented and competitive sector. Its market position is that of a niche B2B producer, catering to brands that require specific, dyed-to-order yarns for fashion and casual wear, rather than competing in mass-market, commoditized segments.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust revenue of approximately CNY 7.94 billion. Profitability was demonstrated by a net income of CNY 410 million, translating to a net profit margin of roughly 5.2%. Strong operating cash flow generation of CNY 1.38 billion significantly exceeded capital expenditures, indicating healthy conversion of earnings into cash.

Earnings Power And Capital Efficiency

The firm's earnings power is evidenced by its positive and substantial operating cash flow. Diluted earnings per share stood at CNY 0.27. Capital expenditure of CNY 281 million was more than covered by operating cash flow, suggesting disciplined reinvestment and efficient use of capital for maintaining operations.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 1.93 billion. Total debt is reported at CNY 2.53 billion. The company maintains a moderate level of leverage, supported by its strong cash generation, which contributes to overall financial stability.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.30. This payout, which exceeds the diluted EPS, indicates a commitment to returning capital to shareholders, potentially supported by strong historical cash reserves and cash flow generation trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.14 billion, the market values the company at roughly one times its annual revenue. A beta of 0.23 suggests the stock has historically exhibited significantly lower volatility than the broader market, which may reflect its stable, niche business model.

Strategic Advantages And Outlook

The company's long operating history and specialized focus on dyed mélange yarns provide a degree of competitive insulation. Its global sales distribution mitigates regional economic risks. The outlook is tied to global apparel demand, supply chain dynamics, and its ability to maintain cost competitiveness and operational efficiency.

Sources

Company Description and Financial 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