investorscraft@gmail.com

Intrinsic ValueZhejiang Jasan Holding Group Co., Ltd. (603558.SS)

Previous Close$11.93
Intrinsic Value
Upside potential
Previous Close
$11.93

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 Jasan Holding Group operates as a specialized manufacturer of knitted sportswear with a focused product portfolio centered on cotton socks and underwear. The company employs a vertically integrated business model encompassing design, development, manufacturing, and service operations, serving global markets from its base in Hangzhou, China. This integrated approach allows Jasan to maintain quality control throughout the production process while optimizing cost efficiency. Operating within the competitive apparel manufacturing sector, the company has established itself as a niche player with particular expertise in knitted textiles for athletic and casual wear. Its market positioning leverages China's manufacturing capabilities while targeting international distribution channels, creating a balanced exposure to both domestic and overseas demand cycles. The company's longevity since its 1993 founding provides established operational experience in textile manufacturing, though it operates in a fragmented industry with significant competition from both specialized manufacturers and larger apparel conglomerates.

Revenue Profitability And Efficiency

The company generated CNY 2.57 billion in revenue with net income of CNY 324.9 million, reflecting a healthy net margin of approximately 12.6%. Operating cash flow of CNY 342.2 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 278.7 million suggest ongoing investment in production capacity and operational improvements.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.89 demonstrates solid earnings generation relative to the share count. The company maintains reasonable capital efficiency with operating cash flow covering capital investment requirements. The cash flow from operations adequately supports both reinvestment needs and potential shareholder returns.

Balance Sheet And Financial Health

The balance sheet shows CNY 318.6 million in cash against total debt of CNY 956.4 million, indicating moderate leverage. The debt level appears manageable given the company's cash generation capacity and profitability. Current liquidity appears adequate for operational needs despite the debt position.

Growth Trends And Dividend Policy

The company has established a shareholder return policy with a dividend per share of CNY 0.55, representing a payout ratio of approximately 62% based on current EPS. This indicates a commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment and growth initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 3.40 billion, the company trades at approximately 10.5 times earnings and 1.3 times revenue. The beta of 0.39 suggests lower volatility than the broader market, potentially reflecting the defensive nature of its essential apparel products and established market position.

Strategic Advantages And Outlook

The company benefits from vertical integration and specialized expertise in knitted textiles, providing cost and quality advantages. Its focus on essential apparel categories offers some resilience during economic cycles. The outlook depends on maintaining competitive manufacturing efficiency and adapting to evolving global supply chain dynamics and consumer preferences.

Sources

Company financial reportsStock exchange disclosuresPublic company description

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