investorscraft@gmail.com

Intrinsic ValueHanesbrands Inc. (HN9.DE)

Previous Close10.95
Intrinsic Value
Upside potential
Previous Close
10.95

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hanesbrands Inc. is a leading global consumer goods company specializing in everyday basic innerwear and activewear apparel. Operating through three segments—Innerwear, Activewear, and International—the company leverages its strong brand portfolio, including Champion, Hanes, and JMS/Just My Size, to serve diverse markets across the Americas, Europe, Australia, and Asia Pacific. Its Innerwear segment focuses on essential apparel like underwear, intimate wear, and hosiery, while Activewear targets performance and casual wear under its flagship brands. The International segment extends its reach by adapting products to regional preferences. Hanesbrands maintains a competitive edge through vertical integration, controlling design, manufacturing, and distribution, which enhances cost efficiency and supply chain resilience. The company’s market position is bolstered by its extensive retail partnerships and direct-to-consumer channels, ensuring broad accessibility. Despite operating in the highly competitive apparel retail sector, Hanesbrands differentiates itself through brand loyalty, operational scale, and a focus on value-driven essentials.

Revenue Profitability And Efficiency

In FY 2021, Hanesbrands reported revenue of €6.8 billion, with net income of €521 million, reflecting a robust profitability margin. The company generated €623 million in operating cash flow, demonstrating efficient cash conversion despite capital expenditures of €69 million. Its diluted EPS of €1.43 underscores solid earnings performance, supported by disciplined cost management and operational leverage.

Earnings Power And Capital Efficiency

Hanesbrands exhibits strong earnings power, driven by its diversified product portfolio and global footprint. The company’s ability to maintain profitability amid competitive pressures highlights its capital efficiency, with operating cash flow covering capital expenditures and supporting debt obligations. Its vertical integration model further enhances margins by reducing reliance on external suppliers.

Balance Sheet And Financial Health

As of FY 2021, Hanesbrands held €536 million in cash and equivalents, against total debt of €3.74 billion. The debt level reflects strategic investments and acquisitions, but the company’s consistent cash flow generation provides a buffer for financial obligations. Its balance sheet remains manageable, though leverage metrics warrant monitoring given the cyclical nature of the apparel industry.

Growth Trends And Dividend Policy

Hanesbrands has demonstrated steady growth, particularly in its Activewear and International segments. The company paid a dividend of €1.35 per share in FY 2021, signaling commitment to shareholder returns. Future growth may hinge on expanding its direct-to-consumer channels and leveraging brand strength in emerging markets, though macroeconomic headwinds could pose challenges.

Valuation And Market Expectations

With a beta of 1.68, Hanesbrands’ stock exhibits higher volatility relative to the market, reflecting sensitivity to consumer discretionary spending. The company’s valuation hinges on its ability to sustain margins and navigate inflationary pressures, with investors likely weighing its brand equity against sector-wide competition and supply chain risks.

Strategic Advantages And Outlook

Hanesbrands’ strategic advantages include its vertically integrated model, strong brand recognition, and global distribution network. The outlook remains cautiously optimistic, with growth opportunities in activewear and international markets offset by potential macroeconomic uncertainties. The company’s focus on cost control and innovation will be critical to maintaining its competitive position in the evolving apparel landscape.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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