investorscraft@gmail.com

Intrinsic ValueXinjiang La Chapelle Fashion Co., Ltd. (603157.SS)

Previous Close$0.59
Intrinsic Value
Upside potential
Previous Close
$0.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Xinjiang La Chapelle Fashion operates as a specialized women's apparel retailer in China, focusing on the design, marketing, and distribution of ladies' casual wear through a multi-brand portfolio strategy. The company generates revenue primarily through direct retail sales across physical stores, concessionaire counters, franchised outlets, and online platforms, targeting the mass-market segment with brands including La Chapelle, Puella, and Candie's. Operating in the highly competitive Chinese fashion retail sector, the company positions itself as an accessible fashion provider offering a range of products from tops and bottoms to dresses and accessories. Despite its extensive brand portfolio and nationwide retail presence, the company faces intense competition from both international fast-fashion chains and domestic apparel retailers, challenging its market position and operational scalability. The strategic shift to Xinjiang reflects broader corporate restructuring efforts amid evolving market dynamics and changing consumer preferences in China's fashion industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 430.1 million for FY 2021, representing a severely challenged operational scale. Profitability metrics indicate significant distress with a net loss of CNY 822.8 million and diluted EPS of -CNY 1.51, reflecting deep operational inefficiencies and potential structural issues within the business model. The absence of reported operating cash flow data further complicates the assessment of cash generation capabilities during this period.

Earnings Power And Capital Efficiency

La Chapelle demonstrates severely impaired earnings power with substantial negative net income, indicating fundamental challenges in converting revenue into sustainable profits. Capital expenditure of CNY -4.9 million suggests minimal investment in growth or maintenance, potentially reflecting liquidity constraints or strategic retrenchment. The company's capital efficiency appears critically compromised given the magnitude of losses relative to its revenue base.

Balance Sheet And Financial Health

The balance sheet shows significant financial stress with cash and equivalents of CNY 61.4 million against total debt of CNY 1.16 billion, indicating severe liquidity constraints and potential solvency issues. The substantial debt burden relative to limited cash reserves creates considerable financial vulnerability, with the debt-to-equity ratio likely reflecting extreme leverage and financial distress.

Growth Trends And Dividend Policy

With only 300 retail points remaining as of December 2021, the company appears to be in a contraction phase rather than growth. The dividend payment of CNY 0.8 per share seems anomalous given the substantial losses, potentially representing a return of capital or special distribution rather than sustainable income generation, indicating unusual corporate actions amid financial difficulties.

Valuation And Market Expectations

The company's market capitalization approaching zero reflects extreme market skepticism about its viability and future prospects. The exceptionally low beta of 0.01 suggests the stock trades with minimal correlation to broader market movements, typically characteristic of distressed securities with limited investor interest and potential delisting risks.

Strategic Advantages And Outlook

The company's multi-brand portfolio and remaining retail footprint provide some operational framework, but severe financial distress and competitive pressures fundamentally challenge its strategic position. The outlook appears critically uncertain given the substantial losses, high debt burden, and contracting operations, requiring significant restructuring or external intervention to ensure ongoing viability in China's competitive apparel retail market.

Sources

Company Annual ReportShanghai Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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