investorscraft@gmail.com

Intrinsic ValueComefly Outdoor Co., Ltd. (603908.SS)

Previous Close$24.79
Intrinsic Value
Upside potential
Previous Close
$24.79

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

Comefly Outdoor Co., Ltd., operating under the MOBI GARDEN brand, is a specialized manufacturer and retailer in the outdoor apparel and equipment sector. The company's core revenue model is driven by the design, research, and direct sale of a comprehensive product portfolio, including high-performance tents, specialized clothing for various climates, and equipment for activities ranging from high-altitude mountaineering to park leisure. Operating within the competitive consumer cyclical industry in China, its strategy encompasses both domestic market penetration and a growing international export business to key regions including Europe, Australasia, and North America. This dual-channel approach positions MOBI GARDEN as a notable player, catering to a spectrum of outdoor enthusiasts from professional adventurers to casual users seeking quality gear. Its market position is built on a reputation for functional products tailored to specific outdoor activities, allowing it to compete in a segment that values technical performance and reliability.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 1.30 billion. Profitability was demonstrated by a net income of CNY 83.8 million. Operating cash flow of CNY 75.5 million, though positive, was notably lower than net income, suggesting some working capital absorption or timing differences in its operational cycle during the fiscal year.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.90. Capital expenditure was a modest CNY -26.1 million, indicating a capital-light model focused more on brand and distribution rather than heavy manufacturing investment, which supports reasonable returns on capital.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 107.0 million against total debt of CNY 126.2 million. This results in a net debt position that is manageable, indicating a generally healthy financial structure with no immediate solvency concerns.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.65. This payout represents a significant portion of earnings, signaling a commitment to returning capital to investors while maintaining a foundation for potential reinvestment and organic growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.29 billion, the market values the company at a premium to its book value. A beta of 1.08 indicates that the stock's volatility is slightly above the broader market average, reflecting its cyclical consumer nature.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused brand, MOBI GARDEN, and its diversified product range catering to various outdoor activities. Its established export channels provide a growth vector beyond the domestic Chinese market. The outlook is tied to consumer discretionary spending on outdoor lifestyles and the brand's ability to maintain its competitive positioning.

Sources

Company DescriptionPublic Financial Disclosures

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