没有合适的资源?快使用搜索试试~ 我知道了~
港股公司研究-西牛证券-赢家时尚Strong cash inflow after acquisition and COVID19
需积分: 0 0 下载量 36 浏览量
2023-05-19
20:41:48
上传
评论
收藏 1.77MB PDF 举报
温馨提示
试读
27页
港股公司研究-西牛证券-赢家时尚03709.HKStrong cash inflow after acquisition and COVID19
资源推荐
资源详情
资源评论
1
EEKA Fashion | 03709.HK
Strong cash inflow after acquisition and COVID-19
STOCK RATING
BUY
TARGET PRICE
HK$ 14.80
Established in 2007, EEKA Fashion (03709.HK) is a middle and high-end womenswear
company operating in China. As of the end of 2020, the brand portfolio of the Group
comprises of i) the high-end brands: Koradior, La Koradior and Koradior elsewhere, ii) the
cost-effective brand: FUUNNY FEELLN, and iii) acquired brands: CADIDL, NAERSI,
NAERSILING and NEXY.CO.
A diverse brand portfolio targeting different customers: EEKA Fashion (03709.HK) primarily
targets the ladies between 30 – 45, and its brand portfolio covering a wide price range caters
for ladies with various price appetites and needs. We believe that a more diverse brand
portfolio targeting a similar group of customers is positive to the Group because i) it
potentially expands the customer base, ii) the competition between the brands owned by
EEKA Fashion (03709.HK) is limited in a scattered market, iii) more exposure to different
customers helps build the brand recognition.
Optimization of distribution channel: Thanks to i) an expansion in the number of self-
operated retail stores, ii) the quick response to the COVID-19 (e.g. a change of
communication or sales strategies through adoption of WeChat), the Group recorded RMB
4,385.1mn in the sales derived from the retail stores, driving up the contribution of total
revenue from 78.7% in 2019 to 82.3% in 2020. Besides, We believe that the online channel
will continue being an important distribution channel to EEKA Fashion (03709.HK), instead of
clearance of inventories at a discounted price, more new products will be sold on the online
channels like EEKA Fashion Mall at a less discount, driving up the potential profit margin of
the Group.
Valuation: We use the DCF valuation methodology for valuation and take the P/E valuation
methodology as a reference to derive the fair value. We initiate our first coverage on EEKA
Fashion (03709.HK) with a “BUY” rating and a HKD 14.80/share target price, implying
11.0x/10.0x/8.6x forward P/E of 2021/2022/2023.
Risk factors: Slow recovery of sales of apparel in China, Keen competition in the apparel
market in China, Failure to introduce new products or brands, Re-outbreak of COVID-19
| RESEARCH
10 Aug, 2021
INITIATION
H F NGO, Brian, CFA
SENIOR ANALYST
brianngo@westbullsec.com.hk
+852 3896 2965
2701 – 2703, 27/F, Infinitus Plaza, 199 Des Voeux Rd
Central, Sheung Wan, HK
EEKA Fashion (03709.HK)
Stock Rating
BUY
Target Price
HK$ 14.80
Current Price
HK$ 9.88
52-Week Range
HK$ 8.14 – 19.12
Market cap. (HKD, bn)
HK$ 7.0
RMB, mn
20(A)
21(E)
22(E)
23(E)
Revenue
5,325
7,376
8,454
9,604
Gross Profit
3,910
5,425
6,225
7,076
Gross Margin
73.4%
73.5%
73.6%
73.7%
Net Profit
440
779
870
1,009
EPS
0.674
1.136
1.255
1.458
P/S
13.0
7.4
6.7
5.7
P/E
2.4
2.2
2.0
1.7
ROE
13.2%
21.1%
21.0%
21.7%
Performance
1 mth
3 mth
6 mth
1 year
Absolute
-6.8%
-11.7%
-15.4%
11.9%
Relative to HSI
-4.5%
-8.1%
-10.8%
5.4%
0.00
2.00
4.00
6.00
8.00
10.00
12.00
14.00
16.00
18.00
20.00
2020-08-13
2020-09-13
2020-10-13
2020-11-13
2020-12-13
2021-01-13
2021-02-13
2021-03-13
2021-04-13
2021-05-13
2021-06-13
2021-07-13
2
| RESEARCH
Table of Contents
BUSINESS OVERVIEW 3
BRANDS PORTFOLIO 3
High-end brands 4
Cost-effective brand 6
Acquired brands 6
DISTRIBUTION CHANNELS 8
Retail stores 8
Distributors 10
E-commerce 11
COMPANY BACKGROUND 12
INDUSTRY OVERVIEW 14
WOMEN’S APPAREL MARKET IN CHINA 14
THE ONLINE APPAREL SALES MARKET IN CHINA 16
INVESTMENT THESIS 17
A DIVERSE BRAND PORTFOLIO TARGETING DIFFERENT CUSTOMERS 17
Coverage of customers with different price appetite 17
Expansion of brand portfolio via acquisitions brings value to the shareholders 18
OPTIMIZATION OF DISTRIBUTION CHANNEL 19
Growing contribution from self-operated stores 19
Booming contribution from e-commerce channels 20
POTENTIAL DECELERATION OF STAFF EXPENSE 21
Sales staff accounts for a majority proportion of total staff 21
Optimization of sales staff per store 21
FORECAST & VALUATION 22
FORECAST 22
VALUATION 23
PEERS COMPARISON 24
RISK FACTORS 24
FINANCIAL STATEMENT 25
3
| RESEARCH
Business Overview
Established in 2007, EEKA Fashion (03709.HK) is a middle and high-end womenswear company
operating in China. As of the end of 2020, the brand portfolio of the Group comprises of i) the
high-end brands: Koradior, La Koradior and Koradior elsewhere, ii) the cost-effective brand:
FUUNNY FEELLN, and iii) acquired brands: CADIDL, NAERSI, NAERSILING and NEXY.CO. EEKA
Fashion (03709.HK) primarily engages in the design, retail and wholesale of womenswear in China,
revenue is generated from i) retail sales in self-operated retail stores, ii) sales on third-party e-
commerce platforms, iii) wholesales to distributors, and iv) other sales like staff sales or sales
through promotional activities. The Group recorded RMB 5,325.1mn net sales in 2020, representing
a 28.4% uplift when compared to 2019.
Brands portfolio
EEKA Fashion (03709.HK) offers a wide range of products, including dresses, skirts, trousers, shirts,
knitwear, vests, jackets, overcoats, scarves and accessories. The Group typically provides the
products under the following eight brands,
Exhibit: Revenue contribution from the brands owned by EEKA Fashion (03709.HK) in 2020
Source: Company data, West Bull Securities
Koradior
37%
La Koradior
6%
Koradior elsewhere
9%
CADIDL
4%
O’2nd
1%
Obzee
0%
FUUNNY FEELLN
1%
NAERSI
23%
NAERSILING
8%
NEXY.CO
11%
4
| RESEARCH
Exhibit: Revenue breakdown by the positioning of the brands
Source: Company data, West Bull Securities
◼ High-end brands
Koradior: Koradior, established in 2007, is positioned to offer the ladies between 30 – 45
feminine, stylish, and young-looking designs, its products are typically priced between RMB
1,500 – RMB 5,000. EEKA Fashion (03709.HK) generated RMB 1,970.4mn net sales or 37.0% of
total revenue from Koradior, making it the largest contributor to the Group in 2020.
Exhibit: Banner of Koradior on the official website
Source: Company website
Exhibit: Revenue contribution from Koradior
Source: Company data, West Bull Securities
1,927.9
2,196.8
2,524.1
2,727.3
4.1
49.9
172.6
192.8
1,505.4
2,478.1
103.2
131.3
114.8
69.8
2017 2018 2019 2020
High-end brands Cost effective brand Acquired brands Others
1,476.8
1,635.9
1,874.4
1,970.4
67.0%
64.9%
45.2%
37.0%
0.0%
10.0%
20.0%
30.0%
40.0%
50.0%
60.0%
70.0%
80.0%
-
500.0
1,000.0
1,500.0
2,000.0
2,500.0
2017 2018 2019 2020
Koradior % of total revenue
5
| RESEARCH
La Koradior: It was launched in Sep 2012, and it is positioned to offer the ladies between 30 –
45 perceptual, elegant and romantic designs. The products of La Koradior are mostly priced
between RMB 3,000 – RMB 10,000, and the Group achieved a YoY 26.2% increment of net sales
under the brand of La Koradior, implying 5.7% of total revenue.
Exhibit: Products of La Koradior
Source: Tmall
Koradior elsewhere: It was launched in Sep 2014, and it is positioned to offer leisurely,
comfortable and high-quality designs with a price range of RMB 1,500 – RMB 5,000. Koradior
elsewhere contributed RMB 301.6mn of net sales to the Group in 2020, representing a YoY
10.8% uplift and accounting for 8.5% of total revenue.
Exhibit: Poster of Koradior elsewhere
Source: Company website
剩余26页未读,继续阅读
资源评论
42923454
- 粉丝: 1
- 资源: 2565
上传资源 快速赚钱
- 我的内容管理 展开
- 我的资源 快来上传第一个资源
- 我的收益 登录查看自己的收益
- 我的积分 登录查看自己的积分
- 我的C币 登录后查看C币余额
- 我的收藏
- 我的下载
- 下载帮助
安全验证
文档复制为VIP权益,开通VIP直接复制
信息提交成功