investorscraft@gmail.com

Intrinsic ValueGuangdong Chj Industry Co.,Ltd. (002345.SZ)

Previous Close$12.79
Intrinsic Value
Upside potential
Previous Close
$12.79

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

Guangdong Chj Industry Co., Ltd. operates as a specialized manufacturer and retailer within China's competitive luxury goods sector, focusing primarily on fashion and wedding jewelry. The company's core revenue model integrates direct production with wholesale and retail distribution, targeting domestic consumers seeking gold, diamond, platinum, and pearl-based accessories. Its diverse product portfolio includes rings, necklaces, pendants, earrings, and bracelets, catering to both everyday fashion and significant life events like marriages. Operating since 1996 and headquartered in Shantou, a known jewelry manufacturing hub, the company leverages integrated supply chain capabilities. This vertical integration allows for quality control and margin management in the consumer cyclical space. Its market position is that of a established domestic player, serving a mid-to-premium segment of the Chinese jewelry market, which is characterized by strong cultural demand for gold and precious metals as both adornment and store of value.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 6.52 billion, achieving a net income of CNY 193.6 million. This translates to a net profit margin of approximately 3.0%, indicating modest profitability within the capital-intensive jewelry sector. The company generated robust operating cash flow of CNY 435.5 million, significantly exceeding its net income, which suggests healthy cash conversion from its core operations. Capital expenditures of CNY 104.6 million were focused on maintaining and potentially expanding its production and retail infrastructure.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.22, reflecting its earnings power on a per-share basis. The substantial operating cash flow, which was more than double the reported net income, underscores strong underlying operational efficiency and the ability to generate liquid funds. This cash flow provides a solid foundation for funding operations, investments, and shareholder returns without excessive reliance on external financing, highlighting effective management of working capital in an inventory-heavy business.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure, with cash and equivalents of CNY 378.9 million against total debt of CNY 395.1 million. This near-parity between cash and debt indicates a low net debt position and suggests a manageable leverage profile. The company's financial health appears stable, with sufficient liquidity to meet short-term obligations and invest in strategic initiatives, reflecting a prudent approach to capital management in a cyclical industry.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.35. Notably, this dividend exceeds the diluted EPS of CNY 0.22, indicating a payout ratio over 100%, which may be supported by the strong operating cash flow generation. This policy signals management's confidence in the company's cash flow stability and commitment to returning capital to shareholders, even as it navigates growth within the competitive consumer cyclical market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.0 billion, the market valuation implies certain growth and profitability expectations. A beta of 0.531 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the consumer cyclical sector. The valuation will be influenced by perceptions of future demand trends in the Chinese luxury jewelry market and the company's ability to maintain its competitive positioning.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established presence since 1996 and its integrated business model encompassing production and sales. Its base in Shantou provides proximity to jewelry manufacturing clusters. The primary outlook is tied to domestic consumer sentiment and disposable income levels in China, as demand for its products is highly cyclical. Success will depend on effectively branding its offerings and navigating competitive pressures from both local and international jewelry retailers.

Sources

Company Public FilingsShenzhen Stock Exchange

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