investorscraft@gmail.com

Intrinsic ValueHaining China Leather Market Co.,Ltd (002344.SZ)

Previous Close$4.96
Intrinsic Value
Upside potential
Previous Close
$4.96

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

Haining China Leather Market operates as a specialized retail entity focused on the development, leasing, and management of a large-scale leather goods marketplace in Haining, China. The company's core revenue model centers on generating rental income from leasing commercial spaces within its market complex to merchants specializing in leather, fur, and related products. This includes a diverse array of goods such as leather clothing, fur apparel, luggage, bags, and footwear, creating a comprehensive destination for both wholesale and retail trade. The company further diversifies its operations through ancillary services, including the operation of the Haining Pidu Jinjiang hotel and the Leather City Museum, which serve to enhance the overall customer experience and attract foot traffic. Operating within the consumer cyclical sector, the company holds a distinctive position as a physical hub in a key leather-producing region, leveraging Haining's historical significance in the industry. Its market positioning is that of an integrated service provider, combining property management with retail facilitation in a niche but established segment of China's specialty retail landscape.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.10 billion for the period. Net income stood at CNY 88.8 million, resulting in a net profit margin of roughly 8.1%. Operating cash flow was robust at CNY 394 million, significantly exceeding net income, which indicates strong cash conversion from its leasing and service operations. Capital expenditures of CNY 129 million suggest ongoing investment in maintaining and potentially upgrading its market facilities.

Earnings Power And Capital Efficiency

Diluted earnings per share were CNY 0.069, reflecting the company's earnings power on a per-share basis. The substantial operating cash flow, which is over four times the net income, underscores the high-quality, cash-generative nature of its business model. This strong cash generation provides a solid foundation for funding operations, servicing debt, and returning capital to shareholders without heavy reliance on external financing.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 1.12 billion. Total debt is reported at CNY 995 million. The significant cash balance provides a substantial buffer against its debt obligations. The balance sheet appears structured to support the capital-intensive nature of property development and leasing, with ample liquidity to manage operational needs and debt servicing requirements.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, paying a dividend per share of CNY 0.038. The dividend payout, relative to its earnings per share, indicates a moderate payout ratio. Future growth is likely tied to the performance of its core leather market, occupancy rates, rental income stability, and the potential for expansion or enhancement of its existing property and service portfolio.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.87 billion, the market valuation reflects investor expectations for the company's stable cash flow generation from its established market operations. The beta of 0.517 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure within the consumer cyclical sector.

Strategic Advantages And Outlook

The company's primary strategic advantage is its established position as a leading physical marketplace in a specialized industry segment. Its integrated model, combining property leasing with ancillary services like hospitality, creates a diversified revenue stream. The outlook is intrinsically linked to the health of the domestic consumer market for leather goods and the company's ability to maintain high occupancy and rental rates within its flagship development, navigating cyclical trends in consumer spending.

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