investorscraft@gmail.com

Intrinsic ValueHarson Trading (China) Co.,Ltd. (603958.SS)

Previous Close$18.50
Intrinsic Value
Upside potential
Previous Close
$18.50

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

Harson Trading (China) Co., Ltd. operates as a specialized designer, developer, and wholesaler of premium leather goods within China's competitive consumer cyclical sector. The company's core revenue model centers on the wholesale distribution of its comprehensive product portfolio, which includes leather shoes, bags, clothing, and complementary accessories, targeting domestic market channels. Operating as a subsidiary of Zhenxing International Co., Ltd., Harson leverages its integrated design-to-distribution capabilities to maintain relevance in the fashion-driven leather products industry. Its market positioning is that of a niche player focused on leather craftsmanship, competing in a segment characterized by intense competition from both international brands and local manufacturers. The company's operational base in Kunshan provides strategic access to manufacturing clusters and consumer markets, though it operates in a challenging environment where brand differentiation and cost efficiency are critical for sustained profitability.

Revenue Profitability And Efficiency

The company reported revenue of CNY 821 million for the period but experienced significant profitability challenges with a net loss of CNY 96.4 million. This negative performance resulted in a diluted EPS of -CNY 0.44, indicating operational inefficiencies and potential margin compression within its wholesale leather goods business. The negative operating cash flow of CNY 23.5 million further underscores these profitability pressures and working capital management difficulties.

Earnings Power And Capital Efficiency

Harson's earnings power appears constrained, as evidenced by the substantial net loss and negative cash generation from operations. The company's capital expenditure of CNY 40.8 million, despite the challenging financial performance, suggests ongoing investment in its operations. However, the combination of negative earnings and cash flow indicates poor capital efficiency and raises questions about the return on invested capital in the current market environment.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 254 million against total debt of CNY 269 million, indicating a relatively balanced liquidity position despite operational challenges. The debt level appears manageable given the cash reserves, though the negative cash flow generation warrants monitoring for longer-term financial sustainability. The balance sheet structure suggests the company has some financial flexibility to navigate current difficulties.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with the company reporting losses and negative cash flows. The dividend policy reflects this challenging position, with no dividend distributions during the period. The absence of shareholder returns aligns with the company's need to preserve capital during this period of operational difficulty and financial restructuring.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.64 billion, the market valuation appears to incorporate expectations beyond current financial performance. The low beta of 0.327 suggests the stock is less volatile than the broader market, potentially indicating investor perception of stability or limited downside risk despite the company's current operational challenges and loss-making position.

Strategic Advantages And Outlook

As a subsidiary of Zhenxing International, Harson may benefit from group support and supply chain integration. Its specialization in leather products provides niche expertise, though the outlook remains challenging given current profitability issues. Success will depend on improving operational efficiency, managing costs effectively, and potentially repositioning within the competitive leather goods market to restore profitability and positive cash flow generation.

Sources

Company financial reportsStock exchange disclosuresCorporate structure information

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