investorscraft@gmail.com

Intrinsic ValueGuirenniao Co., Ltd. (603555.SS)

Previous Close$0.67
Intrinsic Value
Upside potential
Previous Close
$0.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Guirenniao operates as a comprehensive sports apparel and footwear company in China's highly competitive consumer cyclical sector. The company engages in the full spectrum of activities from research and development to production and distribution of sports shoes, clothing, equipment, and accessories through both online and offline channels. Beyond its core athletic offerings, the company has diversified into complementary product categories including protective gear, luggage, bags, hats, and socks, while also maintaining import/export operations and trade intermediary services. Guirenniao maintains a vertically integrated business model that spans design, manufacturing, and multi-channel retail distribution, positioning itself in the mid-market segment of China's athletic wear industry. The company's recent expansion into grain trading represents an unconventional diversification beyond its traditional apparel focus, creating a unique operational structure within the sportswear sector. Operating from its Jinjiang headquarters, the company faces intense competition from both domestic and international sportswear brands in the Chinese market.

Revenue Profitability And Efficiency

The company generated CNY 2.11 billion in revenue for FY 2022 but reported a net loss of CNY 7.8 million, indicating margin pressure within its operations. Despite the negative bottom line, the company maintained positive operating cash flow of CNY 62.8 million, suggesting some operational efficiency in working capital management. The diluted EPS of -CNY 0.005 reflects the challenging profitability environment in the competitive sportswear market.

Earnings Power And Capital Efficiency

Guirenniao's earnings power appears constrained as evidenced by the net loss position, though positive operating cash flow indicates some underlying business viability. The company invested significantly in capital expenditures totaling CNY 384.2 million, representing substantial reinvestment in its operations. This high level of capital investment relative to operating cash flow suggests aggressive expansion or modernization efforts despite current profitability challenges.

Balance Sheet And Financial Health

The balance sheet shows CNY 161.7 million in cash and equivalents against total debt of CNY 370.2 million, indicating moderate leverage. The debt level represents a manageable position relative to the company's market capitalization of approximately CNY 1.05 billion. The liquidity position appears adequate for near-term obligations, though the negative earnings may pressure longer-term financial flexibility.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy in 2022, consistent with its loss-making position and likely focus on preserving capital for operational needs. The substantial capital expenditure program suggests management is prioritizing growth investments over shareholder returns. The diversification into grain trading indicates strategic efforts to identify new revenue streams beyond the competitive sportswear market.

Valuation And Market Expectations

With a market capitalization of CNY 1.05 billion, the company trades at approximately 0.5 times revenue, reflecting market skepticism about growth prospects and profitability recovery. The negative beta of -0.027 suggests the stock exhibits unusual price behavior relative to the broader market, potentially indicating specialized investor base or unique risk characteristics. The valuation multiples reflect the challenging operating environment in China's sportswear sector.

Strategic Advantages And Outlook

The company's vertically integrated model provides control over production quality and cost structure, while its multi-channel distribution enhances market reach. However, intense competition in China's sportswear market and the unconventional grain trading diversification create execution risks. The outlook depends on improving operational efficiency, managing expansion costs, and effectively competing against established domestic and international brands in a rapidly evolving consumer market.

Sources

Company financial statementsStock exchange disclosuresPublic market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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