investorscraft@gmail.com

Intrinsic ValueNew Huadu Technology Co., Ltd. (002264.SZ)

Previous Close$10.46
Intrinsic Value
Upside potential
Previous Close
$10.46

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

New Huadu Technology Co., Ltd. operates as a regional retail chain in China's competitive consumer cyclical sector, focusing primarily on supermarket and department store operations. The company generates revenue through direct retail sales across its physical store network, which comprises 78 supermarket locations and 6 department stores. This brick-and-mortar foundation is supplemented by internet marketing activities, creating a hybrid retail approach that serves local consumer markets, particularly in its Fujian province base. As a subsidiary of Xinhuadu Industrial Group, the company maintains a regional stronghold while navigating the challenging landscape of Chinese retail, where e-commerce giants and national chains create intense competition. The company's market position reflects a traditional retail model adapting to digital transformation pressures, targeting value-conscious consumers through physical store convenience and emerging online channels. This dual approach aims to preserve market share in its core operating regions while exploring growth through digital customer engagement strategies.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.68 billion for the period, demonstrating substantial scale in its regional retail operations. Net income reached CNY 260 million, translating to a healthy net margin of approximately 7.1%, indicating effective cost management relative to industry peers. However, operating cash flow was negative at CNY -235 million, suggesting potential working capital challenges or strategic inventory investments that merit closer examination for sustainable cash generation capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.37, reflecting reasonable earnings power given the company's market capitalization. The negative operating cash flow relative to positive net income warrants investigation into receivables or inventory dynamics. Capital expenditures were minimal at CNY -4.2 million, indicating a mature store footprint with limited expansion activity, which may impact long-term growth prospects without significant reinvestment.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 1.07 billion against total debt of CNY 264 million, resulting in a robust net cash position. This conservative capital structure provides financial flexibility, with debt representing only approximately 25% of cash holdings. The balance sheet strength offers resilience amid retail sector volatility and potential expansion opportunities.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining earnings for operational needs or potential reinvestment. With a stable store count and moderate revenue scale, growth appears organic rather than expansion-driven. The absence of shareholder distributions suggests a focus on maintaining financial stability or funding digital transformation initiatives within the evolving retail landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.69 billion, the company trades at a price-to-earnings ratio of around 22 based on current earnings. The beta of 1.14 indicates slightly higher volatility than the broader market, reflecting sector-specific risks and investor sentiment toward traditional retail facing digital disruption in China's consumer market.

Strategic Advantages And Outlook

The company's primary advantages include its established regional presence, physical store network, and subsidiary support from Xinhuadu Industrial Group. Challenges include adapting to e-commerce competition and evolving consumer preferences. The outlook depends on effectively balancing traditional retail strengths with digital integration while maintaining profitability in a competitive sector undergoing significant transformation.

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