investorscraft@gmail.com

Intrinsic ValueJerash Holdings (US), Inc. (JRSH)

Previous Close$3.06
Intrinsic Value
Upside potential
Previous Close
$3.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jerash Holdings (US), Inc. operates as a manufacturer and exporter of customized, ready-made apparel primarily for global brands and retailers. The company specializes in outerwear, activewear, and performance wear, serving clients in North America, Europe, and Asia. Its vertically integrated production facilities in Jordan enable cost-efficient manufacturing with compliance to international labor and environmental standards. Jerash competes in the highly fragmented apparel manufacturing sector, leveraging its strategic Middle East location to balance cost advantages with proximity to key markets. The company’s revenue model relies on long-term contracts with branded customers, supplemented by seasonal orders, though this exposes it to demand volatility and pricing pressures. Jerash differentiates itself through flexible production capabilities, ethical sourcing, and adherence to stringent quality controls, positioning it as a reliable partner for mid-tier and premium apparel brands.

Revenue Profitability And Efficiency

Jerash reported revenue of $117.2 million for FY2024, but faced a net loss of $2.0 million, reflecting margin compression amid rising input costs and operational challenges. Diluted EPS stood at -$0.16, underscoring profitability headwinds. Operating cash flow of $2.5 million suggests some liquidity resilience, though capital expenditures of $1.2 million indicate ongoing investments in production capacity.

Earnings Power And Capital Efficiency

The negative net income highlights strained earnings power, likely due to inflationary pressures and reduced order volumes. Operating cash flow positivity signals modest capital efficiency, but the absence of meaningful ROIC metrics suggests suboptimal deployment of invested capital. The low debt level relative to cash reserves provides flexibility, but earnings recovery remains critical.

Balance Sheet And Financial Health

Jerash maintains a solid liquidity position with $12.4 million in cash and equivalents against minimal total debt of $989k, yielding a robust net cash position. The balance sheet appears low-leveraged, though the recent net loss warrants monitoring. Working capital management seems adequate, supported by positive operating cash flow.

Growth Trends And Dividend Policy

Top-line growth stagnated in FY2024, with profitability turning negative. The $0.20 per share dividend implies a commitment to shareholder returns despite earnings challenges, but sustainability depends on margin recovery. The company’s growth prospects hinge on securing new contracts and diversifying its customer base beyond current reliance on a few key clients.

Valuation And Market Expectations

The market likely prices JRSH at a discount due to its recent unprofitability and sector headwinds. The dividend yield may attract income-focused investors, but valuation multiples remain depressed absent earnings normalization. Investor sentiment appears cautious pending evidence of operational turnaround.

Strategic Advantages And Outlook

Jerash’s strategic advantages include its cost-competitive Jordanian operations and compliance-focused manufacturing ethos. However, the outlook is mixed: while its balance sheet strength provides a buffer, the company must navigate inflationary pressures, demand variability, and potential customer concentration risks. Success hinges on contract wins and operational efficiency improvements in FY2025.

Sources

Company 10-K (CIK: 0001696558), SEC filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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