investorscraft@gmail.com

Intrinsic ValueDe Rucci Healthy Sleep Co., Ltd. (001323.SZ)

Previous Close$27.66
Intrinsic Value
Upside potential
Previous Close
$27.66

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

De Rucci Healthy Sleep Co., Ltd. operates as a specialized manufacturer and retailer of premium sleep systems within the consumer cyclical sector. The company's core revenue model centers on the research, development, production, and direct sale of an extensive portfolio of branded sleep products. Its diverse offerings span multiple product series, including smart sleep systems, luxury collections like Blue Luxury, specialized lines such as Children and Sleep Aid, and complementary home textiles under the DeRUCCI HOME brand. This positions the company as an integrated player focused on the entire sleep ecosystem rather than just mattress manufacturing. De Rucci competes in the highly fragmented Chinese furnishings market by emphasizing health-oriented innovation and brand differentiation. Its market position is strengthened by a vertically integrated approach that controls the supply chain from R&D to retail, targeting consumers seeking wellness-focused home solutions. The company's international expansion efforts further demonstrate its ambition to become a globally recognized name in the healthy sleep segment, leveraging its 2004 founding heritage and Dongguan-based manufacturing expertise.

Revenue Profitability And Efficiency

For the fiscal year, De Rucci reported robust revenue of CNY 5.60 billion, demonstrating significant market traction. The company achieved a net income of CNY 767 million, translating to a healthy net margin of approximately 13.7%. Strong operating cash flow generation of CNY 1.09 billion indicates efficient conversion of earnings into cash, supporting operational flexibility. Capital expenditures of CNY 381 million reflect ongoing investments in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with diluted earnings per share of CNY 1.77. Operating cash flow significantly exceeds net income, highlighting quality earnings and effective working capital management. The substantial cash flow from operations provides ample resources for reinvestment while maintaining financial stability, indicating efficient capital allocation across its sleep product ecosystem.

Balance Sheet And Financial Health

De Rucci maintains a solid financial position with cash and equivalents of CNY 1.39 billion against total debt of CNY 1.08 billion, resulting in a conservative net cash position. This strong liquidity profile provides a buffer against market volatility and supports strategic initiatives. The balance sheet structure reflects a disciplined approach to financial management with comfortable debt levels relative to cash reserves.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 1.66 per share. This dividend commitment, combined with its market capitalization of approximately CNY 12.47 billion, signals confidence in sustainable cash generation. The company's growth trajectory appears balanced between reinvestment for expansion and returning capital to investors.

Valuation And Market Expectations

Trading with a beta of 0.47, De Rucci exhibits lower volatility compared to the broader market, suggesting investor perception of stable demand for its sleep products. The current valuation reflects market expectations for continued execution in the premium health and wellness segment, with investors likely pricing in steady growth from its diversified product portfolio.

Strategic Advantages And Outlook

De Rucci's strategic advantages include its focused brand identity in healthy sleep solutions and vertically integrated business model. The company's outlook appears positive given growing consumer emphasis on sleep quality and wellness. Its diverse product series and international expansion provide multiple growth vectors, while its strong balance sheet positions it to navigate economic cycles effectively.

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