investorscraft@gmail.com

Intrinsic ValueNingbo Peacebird Fashion Co.,Ltd. (603877.SS)

Previous Close$16.03
Intrinsic Value
Upside potential
Previous Close
$16.03

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

Ningbo Peacebird Fashion operates as a prominent multi-brand fashion retailer in China's competitive apparel sector, generating revenue through both direct retail operations and franchise partnerships. The company maintains a diversified portfolio targeting distinct consumer segments through its six core brands: PEACEBIRD WOMEN and MEN for mainstream fashion, LEDIN for youthful styles, MATERIAL GIRL for contemporary trends, Mini Peace for childrenswear, and PEACEBIRD LIVIN' for casual lifestyle offerings. This multi-brand strategy allows Peacebird to capture market share across various demographic groups and price points while mitigating fashion cycle risks. Operating approximately 4,000 stores across 31 Chinese provinces, the company leverages extensive physical retail presence complemented by digital channels to drive sales. Its market position reflects a mid-market focus with broad geographical coverage, competing with both international fast-fashion brands and domestic apparel retailers in China's rapidly evolving fashion landscape.

Revenue Profitability And Efficiency

The company generated CNY 6.80 billion in revenue with net income of CNY 258 million, reflecting a net margin of approximately 3.8%. Operating cash flow of CNY 860 million demonstrates solid cash generation from core operations. Capital expenditures of CNY 363 million indicate ongoing investments in store network and operational infrastructure to support business expansion and modernization initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.55 reflects the company's earnings capacity relative to its equity base. The substantial operating cash flow generation relative to net income suggests quality earnings with minimal non-cash adjustments. The company maintains operational efficiency through its extensive retail network while managing the capital-intensive nature of physical retail operations.

Balance Sheet And Financial Health

With CNY 993 million in cash and equivalents against CNY 1.31 billion in total debt, the company maintains adequate liquidity but carries moderate financial leverage. The balance sheet structure supports ongoing retail operations and expansion plans, though debt levels warrant monitoring given the cyclical nature of fashion retail and potential economic headwinds.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.40, representing a payout ratio of approximately 73% based on diluted EPS. This substantial distribution indicates management's confidence in sustainable cash generation and commitment to returning capital to shareholders while balancing growth investment requirements.

Valuation And Market Expectations

Trading with a market capitalization of CNY 6.63 billion, the company's valuation reflects investor expectations for recovery in the competitive Chinese fashion retail sector. The low beta of 0.268 suggests relative stability compared to broader market movements, potentially indicating perceived defensive characteristics within the consumer cyclical space.

Strategic Advantages And Outlook

Peacebird's multi-brand strategy and extensive retail network provide competitive advantages through diversified revenue streams and market penetration. The outlook depends on effective brand management, adaptation to changing consumer preferences, and efficient operation of its large store network amid evolving retail dynamics and economic conditions in China.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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