investorscraft@gmail.com

Intrinsic ValueFast Retailing Co., Ltd. (6288.HK)

Previous CloseHK$28.94
Intrinsic Value
Upside potential
Previous Close
HK$28.94

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

Fast Retailing is a global apparel retail powerhouse, operating primarily through its flagship UNIQLO brand, which specializes in high-quality, affordable basic wear utilizing innovative fabrics like HEATTECH and AIRism. The company's core revenue model combines direct ownership of retail stores with franchise operations and e-commerce, creating a diversified sales ecosystem across its four main segments: UNIQLO Japan, UNIQLO International, GU (offering lower-priced fashion), and Global Brands (including Theory and COMPTOIR DES COTONNIERS). Operating in the highly competitive consumer cyclical sector, Fast Retailing has carved out a distinctive market position through its 'LifeWear' philosophy, which emphasizes simplicity, quality, and longevity over fast fashion trends. This strategy has enabled it to build a loyal customer base and achieve significant scale, making it one of the world's largest apparel retailers with a formidable presence in Asia and expanding influence in North America and Europe.

Revenue Profitability And Efficiency

For the fiscal year ending August 2024, Fast Retailing reported robust revenue of HKD 3.10 trillion, demonstrating its massive operational scale. The company achieved a net income of HKD 372 billion, reflecting strong profitability margins. Operating cash flow of HKD 651.5 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and substantial financial flexibility for strategic initiatives.

Earnings Power And Capital Efficiency

The company exhibits exceptional earnings power with diluted EPS of HKD 12.11, supported by high-quality cash generation from operations. Strong operating cash flow of HKD 651.5 billion relative to net income indicates efficient working capital management and high earnings quality. The modest capital expenditure requirement compared to cash flow generation demonstrates capital-efficient growth and expansion capabilities.

Balance Sheet And Financial Health

Fast Retailing maintains a conservative financial structure with HKD 1.19 trillion in cash and equivalents against total debt of HKD 478 billion, providing a substantial liquidity buffer. The strong cash position relative to debt obligations indicates low financial risk and ample capacity to fund future growth initiatives while maintaining financial stability in various market conditions.

Growth Trends And Dividend Policy

The company demonstrates consistent growth through international expansion and same-store sales improvements. While maintaining a dividend per share of HKD 0.24, the payout ratio remains conservative, prioritizing reinvestment for global market penetration. This balanced approach supports both shareholder returns and sustained expansion across key international markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 767 billion, the company trades at significant multiples reflecting investor expectations for continued international growth and market share gains. The low beta of 0.21 suggests the stock is perceived as relatively defensive within the consumer cyclical sector, indicating expectations of stable performance despite economic cycles.

Strategic Advantages And Outlook

Fast Retailing's competitive advantages include vertical integration, supply chain efficiency, and strong brand equity through UNIQLO's quality-focused positioning. The outlook remains positive given ongoing international expansion opportunities and the company's ability to adapt to changing consumer preferences while maintaining operational excellence and cost discipline across global markets.

Sources

Company annual reportHong Kong Stock Exchange filingsBloomberg 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