investorscraft@gmail.com

Intrinsic ValueJoeone Co., Ltd. (601566.SS)

Previous Close$12.30
Intrinsic Value
Upside potential
Previous Close
$12.30

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

Joeone Co., Ltd. operates as a specialized manufacturer and retailer of men's business casual wear within China's competitive apparel sector. The company generates revenue primarily through the design, production, and sale of its core product lines under the Jiumuwang brand, which includes trousers, jackets, shirts, T-shirts, and suits. This focused approach targets the growing demographic of Chinese professionals seeking quality, versatile work attire that bridges formal and casual styles. Joeone maintains a vertically integrated business model that encompasses both manufacturing and retail distribution, allowing for quality control and brand consistency across its offerings. The company's market position is strengthened by its longstanding presence and brand recognition in the regional market, particularly through its subsidiary relationship with Jiu Muwang International Investment Holdings. Operating in the consumer cyclical sector, Joeone navigates fashion trends and economic cycles while maintaining a dedicated niche in business casual wear that differentiates it from broader apparel competitors.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 3.18 billion for the period, with net income of CNY 176.2 million, indicating a net profit margin of roughly 5.5%. Operating cash flow of CNY 266.2 million significantly exceeded capital expenditures of CNY 66.6 million, demonstrating solid cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Joeone delivered diluted EPS of CNY 0.31, reflecting its earnings capacity on a per-share basis. The substantial operating cash flow generation, which covered capital expenditures by approximately four times, indicates efficient conversion of earnings into cash and prudent capital allocation for maintaining operations.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 766.1 million in cash and equivalents against total debt of CNY 288.4 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and resilience in the cyclical apparel market.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has established a shareholder return policy evidenced by a dividend per share of CNY 0.30. This represents a substantial payout ratio relative to earnings, indicating management's commitment to returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.0 billion and a beta of 0.136, the market prices Joeone as a relatively stable consumer cyclical stock. The low beta suggests investors perceive lower systematic risk compared to the broader market, possibly due to its niche positioning.

Strategic Advantages And Outlook

Joeone's strategic advantages include its specialized focus on men's business casual wear, established brand recognition, and vertically integrated model. The company's strong balance sheet and cash generation provide a solid foundation for navigating market cycles and pursuing selective growth opportunities within its core market segment.

Sources

Company financial reportsStock exchange disclosures

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