investorscraft@gmail.com

Intrinsic ValueSuning.com Co., Ltd. (002024.SZ)

Previous Close$1.55
Intrinsic Value
Upside potential
Previous Close
$1.55

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

Suning.com operates as a major omnichannel retailer in China's competitive consumer cyclical sector, specializing in home appliances, 3C products (computers, communication, consumer electronics), and mother-and-baby care items. The company employs a dual revenue model, generating income through both its extensive network of self-operated physical stores and its online e-commerce platform. This integrated approach allows Suning to capture value across different consumer touchpoints, catering to diverse shopping preferences in the world's second-largest retail market. The company's strategic focus on blending offline retail presence with digital commerce capabilities positions it within the broader transformation of China's retail landscape, where traditional brick-and-mortar operations increasingly converge with online shopping ecosystems. Suning's market position is characterized by its significant scale, with thousands of stores nationwide, though it faces intense competition from both specialized electronics retailers and comprehensive e-commerce giants. The company's historical strength in home appliances provides a foundational market share, but its expansion into general merchandise represents an ongoing strategic pivot to diversify revenue streams and enhance customer lifetime value in a highly fragmented retail environment.

Revenue Profitability And Efficiency

Suning.com reported revenue of CNY 56.79 billion for the period, demonstrating its substantial market presence in Chinese retail. The company achieved net income of CNY 610.61 million, indicating a return to profitability after previous challenges. Operating cash flow was positive at CNY 4.59 billion, suggesting improved operational efficiency in its core retail activities. The modest capital expenditures of CNY 473.55 million reflect a disciplined approach to investment following a period of strategic restructuring and optimization of its physical store footprint.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY 0.07 reflects modest earnings power relative to its market capitalization. Positive operating cash flow generation, exceeding net income, indicates quality earnings from core operations. The relationship between capital expenditures and operating cash flow suggests the company is maintaining rather than aggressively expanding its asset base, focusing on optimizing existing retail infrastructure rather than significant new store development in the current market environment.

Balance Sheet And Financial Health

Suning.com maintains a cash position of CNY 11.29 billion against total debt of CNY 40.01 billion, indicating a leveraged balance sheet structure. The substantial debt load reflects historical expansion and industry challenges, though the significant cash reserves provide some liquidity buffer. The company's financial health remains a focus area, with debt management likely being a priority given the competitive pressures and evolving retail landscape in China.

Growth Trends And Dividend Policy

The company did not pay dividends during the period, consistent with its focus on preserving capital amid industry transformation. Growth trends appear focused on stabilizing operations and optimizing the existing store network rather than aggressive expansion. The retail sector's ongoing digital transformation and competitive dynamics continue to shape Suning's strategic priorities, with emphasis likely on achieving sustainable profitability rather than top-line growth in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.51 billion, the market appears to be applying a conservative valuation multiple relative to the company's revenue base. The beta of 0.725 suggests lower volatility than the broader market, potentially reflecting investor perception of the company's mature market position and ongoing restructuring efforts. Valuation metrics likely incorporate significant uncertainty regarding the company's ability to navigate industry disruption and achieve sustainable profitability.

Strategic Advantages And Outlook

Suning's primary strategic advantages include its extensive physical retail network and established brand recognition in China's home appliance market. The integrated offline-online model provides flexibility in serving diverse customer segments. The outlook remains challenging given intense competition and sector-wide transformation, requiring continued focus on operational efficiency, debt management, and adaptation to evolving consumer preferences. Success will depend on effectively leveraging scale while maintaining financial discipline in a rapidly changing retail environment.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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