investorscraft@gmail.com

Intrinsic ValueShenzhen Ellassay Fashion Co.,Ltd. (603808.SS)

Previous Close$10.61
Intrinsic Value
Upside potential
Previous Close
$10.61

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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