investorscraft@gmail.com

Intrinsic ValueST International Holdings Company Limited (8521.HK)

Previous CloseHK$0.71
Intrinsic Value
Upside potential
Previous Close
HK$0.71

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

ST International Holdings operates as a specialized manufacturer of functional knitted fabrics, primarily serving the consumer cyclical sector in China. Its core revenue model is derived from the sale of these technical textiles, along with complementary offerings of functional fibers, yarns, and apparel design services. The company targets a B2B clientele that includes lingerie and apparel brand owners, sourcing agents, and garment manufacturers, positioning itself as an integrated solutions provider within the textile supply chain. Operating in a highly competitive and fragmented industry, the company's market position is that of a niche player focused on functional materials rather than commoditized fabrics. Its value proposition hinges on providing specialized products that offer performance benefits, though it operates at a smaller scale compared to larger textile conglomerates. The company's headquarters in Hong Kong provides a strategic base for its operations in mainland China, which remains its primary market, though it faces ongoing pressures from intense competition and fluctuating raw material costs inherent to the global apparel manufacturing sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 120.0 million for the period but experienced a net loss of HKD 17.5 million, indicating significant profitability challenges. Negative operating cash flow of HKD 5.8 million further underscores operational inefficiency and potential strain on liquidity from core business activities in a competitive market.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0304 reflects weak earnings power, with the business failing to generate positive returns for shareholders. Capital expenditures were minimal at HKD -0.5 million, suggesting a lack of significant investment in productive capacity or growth initiatives during the period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 81.3 million against total debt of HKD 32.2 million, providing a moderate liquidity buffer. However, the negative cash flow from operations raises concerns about the sustainability of this financial position without external funding or a sharp operational turnaround.

Growth Trends And Dividend Policy

The company exhibits no current growth trajectory, reflected in its net loss and negative cash flow. It maintains a conservative dividend policy, with a dividend per share of HKD 0, as it retains all capital to navigate its challenging financial position and fund operations.

Valuation And Market Expectations

With a market capitalization of HKD 743.0 million, the market valuation appears disconnected from the company's fundamental financial performance, trading at a significant premium to its revenue. A beta of 0.446 suggests lower volatility than the broader market, potentially indicating investor perception of stability or limited trading activity.

Strategic Advantages And Outlook

The company's strategic focus on functional fabrics provides a narrow competitive niche, but its outlook is clouded by operational losses and cash burn. A successful turnaround would require improved cost management, market demand recovery, and potentially a strategic pivot to achieve sustainable profitability in a tough industry.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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