investorscraft@gmail.com

Intrinsic ValueJoyoung Co.,Ltd (002242.SZ)

Previous Close$10.45
Intrinsic Value
Upside potential
Previous Close
$10.45

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

Joyoung Co., Ltd. operates as a prominent Chinese manufacturer and distributor of small kitchen appliances and home products, serving both domestic and international markets. The company's core revenue model centers on designing, producing, and selling a diverse portfolio of electric appliances through a multi-channel distribution network encompassing physical stores and robust online platforms. Its extensive product lineup includes specialized items like soymilk machines and wall-breaking blenders, alongside a comprehensive range of rice cookers, water purifiers, and other essential kitchen tools, supplemented by light nourishment ingredients. Within the competitive consumer cyclical sector, Joyoung has established a strong market position by leveraging its long-standing brand recognition, which was founded in 1994, and its strategic focus on health-conscious and convenience-oriented kitchen solutions. The company operates as a subsidiary of Shanghai Li Hung Enterprise Management Co., Ltd., which provides a stable ownership structure. Joyoung's market strategy emphasizes product innovation and breadth, targeting the vast Chinese consumer base while expanding its international footprint, positioning it as an integrated player in the home appliance ecosystem rather than just a product vendor.

Revenue Profitability And Efficiency

For the fiscal year, Joyoung reported robust revenue of approximately CNY 8.85 billion, demonstrating its significant scale in the home appliances market. The company converted this top-line performance into a net income of CNY 122.4 million, indicating a net profit margin that reflects the competitive pressures within the industry. Operating cash flow generation was positive at CNY 177.6 million, which comfortably covered capital expenditures of CNY 34.6 million, suggesting the core business is self-sustaining without excessive reinvestment needs.

Earnings Power And Capital Efficiency

Joyoung's earnings power is evidenced by a diluted EPS of CNY 0.16 for the period. The company's capital efficiency can be assessed by its ability to generate operating cash flow that significantly exceeds its capital expenditure requirements. This indicates that the existing asset base is being utilized effectively to produce cash returns, though the net income to revenue ratio suggests moderate overall profitability after accounting for all operational costs and expenses.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 2.82 billion. This substantial cash reserve is positioned against total debt of CNY 1.94 billion, indicating a conservative financial structure with a net cash position. This robust balance sheet provides Joyoung with significant financial flexibility to navigate market cycles, invest in new product development, and potentially pursue strategic opportunities without straining its capital structure.

Growth Trends And Dividend Policy

Joyoung demonstrates a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.15. This payout represents a substantial portion of its earnings per share, highlighting a commitment to returning capital to investors. The company's growth trajectory is supported by its diverse product portfolio and multi-channel sales strategy, though the competitive nature of the consumer appliances sector requires continuous innovation and marketing to sustain top-line expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.29 billion, the market values Joyoung at a discount to its annual revenue, reflecting expectations of modest growth and profitability margins. The company's beta of 1.16 indicates that its stock price tends to be more volatile than the broader market, which is typical for consumer cyclical companies. This valuation suggests investors price in the competitive dynamics and moderate growth prospects of the home appliance sector in China.

Strategic Advantages And Outlook

Joyoung's strategic advantages include its well-established brand, extensive product portfolio, and integrated online and offline distribution network. The outlook for the company is tied to consumer spending trends in China, product innovation cycles, and its ability to effectively compete in a crowded market. Its strong balance sheet provides a solid foundation to weather economic fluctuations and invest in growth initiatives, positioning it for stable, if not explosive, long-term performance.

Sources

Company Annual ReportShenzhen 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