investorscraft@gmail.com

Intrinsic ValueZhejiang Red Dragonfly Footwear Co., Ltd. (603116.SS)

Previous Close$6.55
Intrinsic Value
Upside potential
Previous Close
$6.55

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 Red Dragonfly Footwear operates as a prominent Chinese footwear manufacturer and retailer specializing in men's, women's, and children's shoes under its established Red Dragonfly brand. The company maintains an integrated business model encompassing design, manufacturing, and multi-channel distribution through both physical retail networks and e-commerce platforms. Operating within China's highly competitive consumer cyclical sector, Red Dragonfly has built brand recognition since its 1995 founding, positioning itself in the mid-market segment of the domestic footwear industry. The company supplements its core footwear offerings with accessories and shoe care products, creating complementary revenue streams while leveraging its manufacturing capabilities and distribution infrastructure. Despite intense competition from both international brands and local manufacturers, Red Dragonfly maintains a recognizable presence in the Chinese market, particularly through its established retail footprint and growing online sales channels.

Revenue Profitability And Efficiency

The company generated CNY 2.14 billion in revenue during the period but reported a net loss of CNY 70.3 million, indicating significant profitability challenges. Operating cash flow remained positive at CNY 82.9 million, suggesting some operational efficiency despite the bottom-line loss. The negative EPS of CNY -0.12 reflects the difficult operating environment and margin pressures facing the business.

Earnings Power And Capital Efficiency

Red Dragonfly's negative earnings power is evident from the reported net loss, though positive operating cash flow indicates some cash generation capability. Capital expenditures of CNY -58.5 million represent moderate investment in maintaining operations. The company's ability to convert revenue to cash appears stronger than its accounting profitability would suggest, indicating potential working capital management efficiency.

Balance Sheet And Financial Health

The balance sheet shows substantial liquidity with cash and equivalents of CNY 1.05 billion against modest total debt of CNY 79.1 million, indicating a strong liquidity position. This conservative debt structure provides financial flexibility despite operational challenges. The company's net cash position suggests capacity to weather current market difficulties without immediate financial stress.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.25 per share, indicating management's commitment to shareholder returns. The negative earnings trend contrasts with the dividend distribution, suggesting either confidence in recovery or utilization of retained earnings. The company faces the challenge of returning to growth while managing shareholder expectations during a transitional period.

Valuation And Market Expectations

With a market capitalization of CNY 3.36 billion, the market appears to be pricing in recovery potential despite current losses. The beta of 0.404 indicates lower volatility than the broader market, suggesting investors view the stock as relatively defensive. The valuation reflects expectations of eventual turnaround rather than current financial performance.

Strategic Advantages And Outlook

The company's strong brand recognition, extensive retail experience, and substantial cash reserves provide strategic advantages for navigating market challenges. The outlook depends on successful execution of operational improvements and adaptation to changing consumer preferences. Management's ability to leverage the company's market position and financial stability will be crucial for returning to sustainable profitability.

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