investorscraft@gmail.com

Intrinsic ValueShenzhen Fuanna Bedding and Furnishing Co.,Ltd (002327.SZ)

Previous Close$6.94
Intrinsic Value
Upside potential
Previous Close
$6.94

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

Shenzhen Fuanna Bedding and Furnishing Co., Ltd. operates as a prominent integrated home textiles manufacturer and retailer in China's consumer cyclical sector. The company maintains a vertically integrated business model encompassing research, design, production, and multi-channel distribution of bedding and household products. Its diverse portfolio includes textile materials, decorative fabrics, quilted products, furniture, and various home accessories, marketed under established brands such as Fu Anna, VERSAI, Xinerle, and Kuzhiqi. This comprehensive approach allows Fuanna to control quality across the value chain while catering to different consumer segments through distinct brand positioning. The company leverages an extensive offline retail network complemented by growing e-commerce presence on platforms like Douyin, creating an omnichannel strategy that enhances market penetration and brand visibility. Operating in the competitive home furnishings industry, Fuanna has established itself as a recognized domestic brand with nationwide reach through its mixed distribution model of franchise and directly operated stores. The company's focus on brand diversification and channel expansion positions it to capitalize on China's evolving home consumption trends and urbanization-driven demand for quality home products.

Revenue Profitability And Efficiency

Fuanna demonstrated solid financial performance with revenue of CNY 3.01 billion for the period. The company achieved robust profitability with net income of CNY 542 million, reflecting efficient cost management and strong operational execution. Operating cash flow generation was healthy at CNY 366 million, supporting ongoing business operations and strategic initiatives while maintaining disciplined capital expenditure of approximately CNY 69 million.

Earnings Power And Capital Efficiency

The company exhibited strong earnings power with diluted EPS of CNY 0.64, indicating effective utilization of shareholder capital. Operating cash flow significantly exceeded capital expenditures, demonstrating the business's ability to generate substantial free cash flow. This cash generation capability supports both operational needs and potential shareholder returns while maintaining financial flexibility for strategic investments.

Balance Sheet And Financial Health

Fuanna maintains a conservative financial structure with cash and equivalents of CNY 470 million against total debt of CNY 218 million, resulting in a net cash position. This strong liquidity profile provides ample buffer for operational requirements and strategic flexibility. The low debt level relative to cash reserves indicates a robust balance sheet with minimal financial risk.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.62 per share. This represents a substantial payout ratio relative to earnings, reflecting management's commitment to returning capital to shareholders. The combination of dividend distributions and retained earnings supports both immediate shareholder returns and long-term growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.09 billion, the company trades at valuation multiples that reflect its position in the consumer cyclical sector. The beta of 0.277 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable business fundamentals. Market pricing appears to incorporate expectations for steady performance in the home textiles segment.

Strategic Advantages And Outlook

Fuanna's strategic advantages include its established brand portfolio, extensive retail network, and vertical integration capabilities. The company's omnichannel distribution strategy positions it well to capture evolving consumer shopping preferences. Future performance will likely depend on execution in brand management, channel optimization, and responsiveness to home consumption trends in the Chinese market.

Sources

Company DescriptionFinancial Data Provided

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