investorscraft@gmail.com

Intrinsic ValueShenzhen Hemei Group Co.,LTD. (002356.SZ)

Previous Close$4.02
Intrinsic Value
Upside potential
Previous Close
$4.02

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 Hemei Group operates as a diversified industrial conglomerate with operations spanning tourism, finance, smart technology, and Internet technology sectors. The company maintains a significant retail footprint through 200 boutique stores across Europe, specializing in jewelry and apparel categories including men's wear, women's wear, and children's wear. This retail presence is complemented by financial services offerings such as consumer loans and industrial investment, creating a hybrid business model that blends consumer retail with financial technology. The company's smart technology division focuses on developing intelligent hardware and new energy products, positioning it within China's growing technology infrastructure sector. Despite its industrial classification, Hemei Group's revenue streams demonstrate considerable diversification across both consumer-facing and B2B segments, operating internationally with particular focus on European markets including France, Italy, and Germany. This complex operational structure reflects the company's strategic pivot from its origins as a meter manufacturer to its current diversified conglomerate model, though this diversification presents both opportunity and challenge in maintaining focused market positioning.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 407 million for the period, while recording a net loss of CNY 43.7 million. Operational efficiency appears challenged, with negative operating cash flow of CNY 94.3 million and substantial capital expenditures of CNY 101.6 million. The diluted EPS of -CNY 0.0333 reflects the current unprofitability across its diversified business segments, indicating potential integration challenges or underperformance in certain operational divisions.

Earnings Power And Capital Efficiency

Hemei Group's earnings power remains constrained by its current loss-making position. The negative operating cash flow suggests fundamental challenges in converting revenues to cash generation. Capital allocation appears aggressive relative to operational scale, with capital expenditures exceeding annual revenue, which may indicate significant investment in future growth initiatives or potential inefficiencies in current spending patterns across its diverse business units.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 203.5 million, significantly outweighing its minimal total debt of approximately CNY 1.2 million. This conservative debt profile provides financial flexibility, though the negative cash flow from operations warrants monitoring. The balance sheet structure suggests capacity for strategic investments, but sustained operational losses could gradually erode the current robust cash position.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a zero dividend per share reflecting the company's focus on preserving capital during this challenging operational period. Growth trends appear mixed, with the substantial capital expenditure program potentially signaling investment in future expansion, though this has not yet translated to positive earnings momentum or cash flow generation from the diversified business portfolio.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.72 billion, the market valuation appears disconnected from current financial metrics, potentially reflecting expectations for future turnaround or growth from recent investments. The low beta of 0.17 suggests the stock demonstrates lower volatility than the broader market, which may indicate investor perception of the company as a defensive holding despite its current operational challenges.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its diversified business model and international retail footprint, though execution risks remain significant given current profitability challenges. The outlook depends on successful integration of recent investments and improved operational efficiency across its varied business segments. The transition from its historical focus requires demonstrated ability to generate sustainable returns from its expanded operational scope.

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