investorscraft@gmail.com

Intrinsic ValueZhongxing Shenyang Commercial Building Group Co.,Ltd (000715.SZ)

Previous Close$6.35
Intrinsic Value
Upside potential
Previous Close
$6.35

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

Zhongxing Shenyang Commercial Building Group operates as a regional retail conglomerate in China's competitive consumer cyclical sector. The company's core revenue model centers on operating department stores and supermarkets, supplemented by diversified income streams from parking services, non-residential real estate leasing, and general cargo storage operations. This multi-pronged approach allows the company to leverage its physical infrastructure across multiple service verticals while maintaining its foundational retail presence in the Shenyang market. The company further enhances its business ecosystem through agricultural product processing and sales, creating potential synergies with its supermarket operations. Operating since 1987, the group has established deep roots in northeastern China's retail landscape, positioning itself as a traditional brick-and-mortar retailer navigating the challenges of e-commerce disruption and changing consumer preferences. Its market position reflects that of a established local player with a diversified service portfolio beyond pure retail, potentially offering more stable revenue streams compared to single-focus department store operators.

Revenue Profitability And Efficiency

The company generated CNY 763.3 million in revenue for the period, achieving a net income of CNY 100.4 million, indicating a healthy net profit margin of approximately 13.2%. Operating cash flow of CNY 108.8 million comfortably exceeded net income, suggesting strong cash conversion efficiency. Capital expenditures of CNY 14.1 million were modest relative to operating cash flow, indicating a capital-light maintenance approach rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.24, reflecting the company's earnings capacity relative to its equity base. The substantial cash position of CNY 777.2 million relative to modest capital expenditures suggests significant unused capital capacity. The company demonstrates conservative financial management with operating cash flow substantially covering both capital investment needs and dividend distributions.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with cash and equivalents of CNY 777.2 million significantly exceeding total debt of CNY 41.7 million, resulting in a net cash position. This conservative financial structure provides substantial liquidity buffers and financial flexibility. The minimal debt level indicates low financial risk and strong capacity to withstand economic downturns or industry disruptions.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.077 per share, representing a payout ratio of approximately 32% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for potential reinvestment. The company's growth strategy appears focused on optimizing existing operations rather than aggressive expansion, given the modest capital expenditure levels.

Valuation And Market Expectations

With a market capitalization of CNY 3.29 billion, the company trades at a price-to-earnings ratio of approximately 32.8 times based on current earnings. The beta of 0.42 suggests lower volatility compared to the broader market, reflecting investor perception of stable but potentially slower growth prospects typical of traditional retail businesses in China's evolving consumer landscape.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence in Shenyang, diversified revenue streams beyond core retail, and exceptionally strong balance sheet. The outlook will depend on the company's ability to adapt to China's rapidly changing retail environment, potentially leveraging its real estate assets and diversified service portfolio. The substantial cash reserves provide optionality for strategic initiatives or weathering industry challenges.

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