Data is not available at this time.
Shenzhen Ellassay Fashion Co., Ltd. operates as a prominent designer, manufacturer, and retailer of premium women's apparel within China's competitive fashion sector. The company's core revenue model is built on the sale of its branded products through an extensive network of retail outlets, leveraging a multi-brand portfolio strategy that includes the flagship ELLASSAY label alongside internationally recognized names such as LAURÈL, IRO PARIS, ED HARDY, and VIVIENNE TAM. This diversified brand approach allows Ellassay to target various consumer segments, from sophisticated professional wear to edgy, statement fashion, enhancing its market penetration and revenue streams. Its strategic alliance with The Carlyle Group provides not only financial backing but also potential strategic guidance for expansion and operational improvements. Positioned in the mid-to-high-end market, the company contends with both domestic competitors and global luxury brands, relying on its design capabilities, brand equity, and extensive retail distribution to maintain its standing. The focus on the Chinese market provides a deep understanding of local consumer preferences, though it also presents concentration risk, making its market position heavily dependent on domestic economic conditions and consumer spending trends.
The company generated revenue of CNY 3.04 billion for the period. However, profitability was significantly challenged, with a reported net loss of CNY -309.5 million and a diluted EPS of -0.85. This indicates substantial pressure on margins, likely from elevated operating costs or impairments within its retail and brand portfolio.
Despite the net loss, the firm demonstrated an ability to generate cash from its core operations, with operating cash flow of CNY 417.1 million. Capital expenditures of CNY -75.6 million suggest a moderate level of ongoing investment, likely directed towards maintaining and updating its retail network and brand assets.
The balance sheet shows a solid liquidity position with cash and equivalents of CNY 641.0 million. Total debt stands at CNY 371.7 million, indicating a manageable leverage ratio. This provides a buffer to navigate the current period of operational losses and supports near-term financial stability.
The reported net loss signifies a contraction in earnings power for the period. Nevertheless, the company maintained a dividend distribution of CNY 0.05 per share, suggesting a commitment to shareholder returns despite the challenging financial performance, which may be supported by its strong cash position.
With a market capitalization of approximately CNY 2.95 billion, the market is valuing the company at a discount to its annual revenue, reflecting investor skepticism and pricing in the recent profitability challenges and the associated risks within the consumer cyclical sector.
Key strategic advantages include a well-diversified multi-brand portfolio and a strategic partnership with The Carlyle Group. The outlook remains cautious as the company must execute a turnaround to restore profitability, leveraging its strong brand assets and operational cash flow generation to fund a recovery strategy.
Company DescriptionProvided Financial Data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |