investorscraft@gmail.com

Intrinsic ValueWushang Group Co., Ltd. (000501.SZ)

Previous Close$10.59
Intrinsic Value
Upside potential
Previous Close
$10.59

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

Wushang Group Co., Ltd. operates as a prominent regional retail enterprise focused on Hubei province, China, with its headquarters in Wuhan. The company's core business model centers on operating department stores and supermarket chains, generating revenue through direct retail sales to consumers. As a traditional brick-and-mortar retailer, Wushang Group maintains a significant physical presence through its shopping malls, serving the daily consumption needs of local residents across various product categories including apparel, household goods, and groceries. The company operates in the highly competitive Chinese consumer cyclical sector, specifically within the department store industry, which has faced structural challenges from e-commerce disruption and changing consumer preferences. Wushang's market position is characterized by its deep-rooted regional presence, having been founded in 1959 and established as a familiar retail brand in Wuhan and surrounding areas. The company's strategy leverages its long-standing customer relationships and prime physical locations, though it must continuously adapt to omnichannel retail trends and evolving shopping behaviors. Operating in a capital-intensive industry, Wushang's business requires significant investment in prime retail spaces and inventory management to maintain competitiveness against both traditional rivals and digital-native competitors.

Revenue Profitability And Efficiency

Wushang Group reported revenue of CNY 6.70 billion for the period, demonstrating its substantial scale in the regional retail market. The company achieved net income of CNY 216 million, translating to a net profit margin of approximately 3.2%, reflecting the competitive nature of the retail sector. Operating cash flow was robust at CNY 1.29 billion, significantly exceeding net income and indicating strong cash conversion from operations. Capital expenditures of CNY 487 million suggest ongoing investments in maintaining and potentially upgrading retail facilities.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 0.29, providing a baseline measure of shareholder returns from operations. The substantial operating cash flow relative to net income suggests healthy earnings quality and effective working capital management. The gap between operating cash flow and capital expenditures indicates the company's ability to fund investments internally while maintaining operational liquidity, though the capital-intensive nature of retail requires continuous reinvestment.

Balance Sheet And Financial Health

Wushang maintains a strong liquidity position with cash and equivalents of CNY 2.69 billion, providing substantial financial flexibility. However, total debt of CNY 7.77 billion represents a significant leverage position that warrants monitoring. The company's financial structure reflects the capital requirements of operating large-scale retail properties, with the cash balance offering some cushion against market volatility and operational challenges in the cyclical retail environment.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.30 per share which exceeds the reported EPS of CNY 0.29. This suggests either the utilization of retained earnings or a commitment to maintaining shareholder returns despite earnings volatility. The retail sector's growth trajectory faces headwinds from e-commerce competition, requiring Wushang to balance dividend distributions with necessary investments in digital transformation and store modernization.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.32 billion, the company trades at a price-to-earnings ratio reflective of market expectations for regional retailers. The beta of 1.08 indicates stock volatility slightly above the market average, consistent with consumer cyclical companies. Valuation metrics suggest investors price the stock with consideration for both its established market position and the structural challenges facing traditional department stores.

Strategic Advantages And Outlook

Wushang's primary strategic advantage lies in its entrenched regional presence and long-standing brand recognition in Hubei province. The outlook for traditional retailers remains challenging due to shifting consumer preferences and digital competition. The company's ability to adapt its physical retail model to incorporate omnichannel strategies while leveraging its prime locations will be critical for long-term sustainability. Management's focus on operational efficiency and customer experience enhancement will determine competitive positioning in an evolving retail landscape.

Sources

Company filingsMarket data

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