investorscraft@gmail.com

Intrinsic ValueZhejiang Aokang Shoes Co., Ltd. (603001.SS)

Previous Close$10.14
Intrinsic Value
Upside potential
Previous Close
$10.14

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

Zhejiang Aokang Shoes operates as a comprehensive footwear and accessories manufacturer and retailer in China's competitive consumer cyclical sector. The company generates revenue through the design, production, and distribution of shoes, clothing, leather goods, and bags under multiple brand portfolios including Aokang, Kanglong, Beautiful Beauty, and Red Firebird. This multi-brand strategy allows the company to target different consumer segments across various price points and style preferences, enhancing its market reach and diversification. Operating since 1988, Aokang has established a significant presence in the Chinese footwear market, leveraging both manufacturing capabilities and retail distribution networks. The company faces intense competition from both domestic players and international footwear brands, requiring continuous innovation in product design and marketing strategies to maintain relevance. Its vertically integrated model from production to retail provides cost control advantages while enabling brand consistency across consumer touchpoints in an increasingly digital marketplace.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.54 billion for the period but experienced a net loss of CNY 215.7 million, indicating significant profitability challenges. Despite generating positive operating cash flow of CNY 206.9 million, the negative net income suggests operational inefficiencies or high operating costs relative to revenue generation. The diluted EPS of -CNY 0.54 reflects the company's current unprofitability on a per-share basis.

Earnings Power And Capital Efficiency

Aokang's operating cash flow of CNY 206.9 million demonstrates some underlying cash generation capability despite the reported net loss. Capital expenditures of CNY 85.9 million indicate ongoing investment in operations, though the negative net income raises questions about return on invested capital. The company's ability to convert revenue into sustainable earnings requires improvement to enhance capital efficiency.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 419.9 million significantly exceeding total debt of CNY 86.4 million. This strong liquidity position provides financial flexibility and reduces bankruptcy risk. The low debt level relative to cash reserves indicates a prudent approach to leverage, though the current operating losses warrant careful cash management.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a dividend payment of CNY 0.27 per share, suggesting management's commitment to shareholder returns. The negative earnings trend contrasts with the dividend distribution, potentially indicating confidence in future recovery or utilization of retained earnings. The company's growth trajectory appears challenged given the current profitability issues in a competitive market environment.

Valuation And Market Expectations

With a market capitalization of CNY 3.54 billion, the company trades at a negative P/E ratio due to recent losses. The beta of 0.57 indicates lower volatility compared to the broader market, possibly reflecting investor perception of stability despite current challenges. Market expectations appear to factor in potential recovery or asset value rather than current earnings power.

Strategic Advantages And Outlook

Aokang's long-established brand portfolio and integrated business model provide foundational strengths, though current profitability challenges require strategic addressing. The company's strong balance sheet offers capacity for strategic initiatives, but success depends on improving operational efficiency and adapting to evolving consumer preferences in China's competitive footwear market. The outlook remains cautious until sustainable profitability is demonstrated.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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