investorscraft@gmail.com

Intrinsic ValueTopscore Fashion Co., Ltd. (603608.SS)

Previous Close$10.88
Intrinsic Value
Upside potential
Previous Close
$10.88

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

Topscore Fashion Co., Ltd. is a prominent Chinese footwear manufacturer and retailer operating within the consumer cyclical sector. The company's core revenue model is built on designing, producing, and distributing a diverse portfolio of branded women's footwear, including its flagship KISSCAT label alongside Kiss Kitty, ZSAZSAZSU, Tigrisso, and Patricia. It generates sales through an extensive omnichannel strategy that integrates a vast network of approximately 2,000 physical marketing outlets with a growing e-commerce presence, targeting the domestic Chinese market. This multi-brand approach allows Topscore to address various consumer segments and price points, from mainstream to more premium offerings. The company's market position is that of a well-established, mid-tier player in China's highly competitive and fragmented footwear industry, where it must contend with both international giants and local manufacturers. Its foundational strength lies in its deep-rooted wholesale and retail distribution network, though it faces ongoing pressure to adapt to rapidly shifting consumer preferences and the accelerating transition to online shopping.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 1.10 billion but experienced a net loss of CNY 90.81 million, indicating significant pressure on profitability. This was reflected in a negative diluted EPS of CNY -0.24. The positive operating cash flow of CNY 47.21 million suggests some underlying cash generation from core operations, albeit while the business was unprofitable.

Earnings Power And Capital Efficiency

The negative net income demonstrates a current lack of earnings power. Capital expenditures of CNY -27.85 million indicate ongoing investment to maintain and potentially modernize its retail and operational infrastructure. The disparity between negative earnings and positive operating cash flow points to non-cash charges impacting the income statement.

Balance Sheet And Financial Health

The company maintains a liquidity position with cash and equivalents of CNY 181.90 million. However, this is offset by total debt of CNY 349.40 million, indicating a leveraged balance sheet. The overall financial health appears challenged due to the reported net loss and the debt level relative to its cash position.

Growth Trends And Dividend Policy

The financial results indicate a period of contraction rather than growth, with the company reporting a net loss. Reflecting this challenging performance and likely a desire to conserve cash, the company's dividend policy was suspended, with a dividend per share of CNY 0 declared for the period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.04 billion, the market is valuing the company at a significant premium to its sales, which may imply expectations for a future recovery and return to profitability. A beta of 0.637 suggests the stock has been less volatile than the broader market.

Strategic Advantages And Outlook

The company's primary strategic advantages are its portfolio of established brands and its extensive physical retail footprint in China. The key challenge for its outlook is executing a successful turnaround to restore profitability, likely requiring optimization of its store network, enhanced digital capabilities, and effective cost management to navigate a competitive market.

Sources

Company DescriptionProvided Financial Data

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