investorscraft@gmail.com

Intrinsic ValueZhejiang Ming Jewelry Co., Ltd. (002574.SZ)

Previous Close$6.57
Intrinsic Value
Upside potential
Previous Close
$6.57

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

Zhejiang Ming Jewelry Co., Ltd. operates as a vertically integrated jewelry manufacturer and retailer in China's competitive luxury goods sector. The company engages in the complete value chain, from research and development to design, production, and ultimately, the sale of its own branded products. Its core offerings consist of platinum, diamond, and gold jewelry, which it markets primarily under the 'Ming' brand. This integrated model allows for quality control and brand consistency across its operations. The company serves the domestic Mainland China market, leveraging a dual-channel distribution strategy that includes both physical retail presence and online sales platforms. Founded in 1987 and based in Shaoxing, the company has established a long-standing presence, positioning itself within the mid-market segment of China's vast consumer cyclical industry. It competes in a fragmented market dominated by both large national chains and numerous regional players, aiming to capture consumer demand driven by gifting, weddings, and personal adornment. Its market position is that of a established regional player with a focus on brand heritage and vertical integration to maintain margins.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of approximately CNY 3.93 billion, demonstrating significant top-line scale within its market. However, profitability appears challenged, with net income translating to a very thin margin, resulting in diluted earnings per share of just CNY 0.03. Operating cash flow was positive but modest at CNY 7.26 million, indicating that cash generation from core operations is limited relative to the revenue base. The company also reported significant capital expenditures, which likely relate to investments in inventory or retail expansion.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by the minimal net income generated from its multi-billion yuan revenue base. The significant disparity between revenue and bottom-line profitability suggests high cost of goods sold or operating expenses, potentially impacting return on invested capital. The substantial capital expenditure figure, which exceeded operating cash flow, indicates an aggressive investment posture, possibly in inventory accumulation or store network development, which has yet to translate into strong earnings returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of approximately CNY 879 million, providing a degree of liquidity. However, total debt is reported at CNY 1.23 billion, indicating a leveraged financial structure. The relationship between cash, debt, and operating cash flow suggests that managing leverage and funding ongoing capital needs are key considerations for the company's financial health. The net debt position warrants attention in the context of its current profitability levels.

Growth Trends And Dividend Policy

Despite the modest earnings, the company has committed to a shareholder returns policy, declaring a dividend per share of CNY 0.1. This dividend significantly exceeds the annual EPS, indicating a payout that is not currently covered by earnings and may be supported by accumulated reserves or balance sheet capacity. The growth trajectory appears focused on revenue scale, though the translation to profitable growth remains a central challenge for the business.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.18 billion, the company trades at a high earnings multiple relative to its current EPS, reflecting market expectations for a significant improvement in future profitability or growth. The beta of 0.152 suggests the stock has historically exhibited lower volatility than the broader market, which may be characteristic of its sector or specific business model. The valuation implies investors are pricing in a recovery or expansion of margins.

Strategic Advantages And Outlook

The company's strategic advantages lie in its vertically integrated model and established 'Ming' brand, which provide control over product quality and customer experience. Its long operating history since 1987 contributes to brand heritage and customer trust. The outlook hinges on its ability to improve operational efficiency and convert its substantial revenue into sustainable profitability. Success will depend on effective management of costs, leveraging its dual-channel sales strategy, and navigating competitive pressures in the Chinese jewelry market.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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