investorscraft@gmail.com

Intrinsic ValueZhejiang Yongan Rongtong Holdings Co., Ltd. (8211.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zhejiang Yongan Rongtong Holdings Co., Ltd. operates as a specialized woven fabric manufacturer within the global apparel supply chain, serving both domestic Chinese and international export markets. Its core revenue model is derived from the production and sale of a diverse textile portfolio, including cotton, polyester, spandex, and fashion fabrics, alongside providing subcontracting services for other manufacturers. The company's strategic positioning leverages its established production infrastructure to cater to a broad client base across the United States, Europe, Japan, and other regions, competing on quality and cost-efficiency in a highly fragmented and competitive industry. This export-oriented approach subjects its performance to global fashion demand cycles, raw material price volatility, and international trade dynamics, defining its role as a business-to-business supplier in the consumer cyclical sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 55.1 million for FY2023, indicating a relatively small operational scale. Profitability was severely challenged, with a significant net loss of HKD 26.7 million. This was compounded by negative operating cash flow of HKD 11.9 million, suggesting fundamental inefficiencies in converting sales into cash and raising concerns about the sustainability of its current business model absent a strategic turnaround.

Earnings Power And Capital Efficiency

Earnings power was negative, reflected in a diluted EPS of -HKD 0.025. The negative operating cash flow, which substantially exceeded the modest capital expenditures of HKD 355,000, indicates the core operations are not self-funding. This creates a reliance on existing liquidity or external financing to maintain operations and invest in any necessary capital projects for future viability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 103.7 million, which provides a short-term liquidity buffer against ongoing operational losses. However, this is offset by total debt of HKD 89.2 million. The combination of persistent operating losses and meaningful leverage introduces notable financial risk and pressure on the company's overall solvency and financial flexibility.

Growth Trends And Dividend Policy

Recent financial trends point towards contraction rather than growth, with the company reporting a net loss for the period. Reflecting this challenging financial position and the priority of preserving capital, the company did not distribute a dividend to shareholders. The focus appears to be on navigating its current operational and financial difficulties rather than on shareholder returns or expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 50.1 million, the market valuation is below the company's reported cash balance, which may imply the market is assigning little to no value to its ongoing operations and is potentially discounting future cash burn. A negative beta of -0.092 suggests a historical, though likely weak, inverse correlation to broader market movements.

Strategic Advantages And Outlook

The company's primary advantages include its established export channels and diversified fabric product range. However, the outlook is clouded by its current unprofitability and cash flow challenges. A successful turnaround would be contingent on improving operational efficiency, managing costs, and potentially restructuring to achieve a sustainable and profitable niche within the competitive global textile manufacturing industry.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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