investorscraft@gmail.com

Intrinsic ValueNeo-Concept International Group Holdings Limited (NCI)

Previous Close$2.05
Intrinsic Value
Upside potential
Previous Close
$2.05

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

Neo-Concept International Group Holdings Limited operates in the global apparel supply chain, specializing in seamless knitwear manufacturing and supply chain solutions. The company serves a diverse clientele, including fashion brands and retailers, leveraging its vertically integrated production capabilities to deliver high-quality, customizable products. Its core revenue model is built on contract manufacturing, with a focus on efficiency and scalability to meet the demands of fast-fashion cycles. Neo-Concept positions itself as a nimble player in a competitive industry, differentiating through agile production and sustainable practices. The company’s market positioning is reinforced by its ability to cater to mid-to-high-end brands, balancing cost efficiency with product innovation. While the apparel manufacturing sector is highly fragmented, Neo-Concept’s integrated approach allows it to capture value across design, production, and logistics. Its strategic focus on seamless knitwear—a growing segment due to comfort and aesthetic trends—provides a niche advantage. However, the company faces pressure from larger competitors and fluctuating raw material costs, requiring continuous operational optimization to maintain margins.

Revenue Profitability And Efficiency

In FY 2023, Neo-Concept reported revenue of $174.2 million, with net income of $4.4 million, translating to a diluted EPS of $0.22. Operating cash flow was negative at -$49.2 million, reflecting working capital challenges, while capital expenditures were modest at -$1.3 million. The company’s profitability metrics indicate tight margins, typical of contract manufacturing, with efficiency heavily dependent on volume and cost control.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its low net income margin of approximately 2.5%, underscoring the competitive pressures in apparel manufacturing. Negative operating cash flow suggests liquidity strain, though this may be cyclical. Capital efficiency appears limited, with minimal reinvestment in growth assets, potentially hindering long-term scalability without improved cash generation.

Balance Sheet And Financial Health

Neo-Concept’s balance sheet shows $5.8 million in cash against $54.6 million in total debt, indicating leveraged positioning. The high debt-to-cash ratio raises liquidity concerns, particularly given negative operating cash flow. Financial health appears strained, requiring careful management of obligations and potential refinancing to avoid solvency risks.

Growth Trends And Dividend Policy

Revenue growth trends are not disclosed, but the absence of dividends aligns with the company’s focus on preserving capital. Given its financial constraints, Neo-Concept likely prioritizes debt servicing and operational stability over shareholder returns. Expansion opportunities may hinge on securing larger contracts or improving operational leverage.

Valuation And Market Expectations

With a market capitalization inferred from 20 million shares outstanding, valuation metrics are not provided. Investor expectations likely center on margin improvement and cash flow stabilization, given the company’s current financial profile. The lack of dividends and earnings volatility may limit appeal to value-oriented investors.

Strategic Advantages And Outlook

Neo-Concept’s vertically integrated model and niche focus on seamless knitwear provide competitive differentiation, but macroeconomic and industry headwinds pose risks. The outlook depends on its ability to stabilize cash flow, reduce leverage, and capitalize on sustainable fashion trends. Success will require balancing cost discipline with client retention in a price-sensitive market.

Sources

Company filings (CIK: 0001916331), inferred financials

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