investorscraft@gmail.com

Intrinsic ValueChengdu Hongqi Chain Co.,Ltd. (002697.SZ)

Previous Close$5.91
Intrinsic Value
Upside potential
Previous Close
$5.91

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

Chengdu Hongqi Chain Co., Ltd. is a prominent regional retail operator specializing in convenience store chains, primarily concentrated within Sichuan Province, China. The company's core revenue model is built on operating a network of approximately 2,900 stores, generating sales through the direct retail of everyday consumer goods. As a player in the Consumer Cyclical sector, it serves the essential, high-frequency needs of local communities, positioning itself as a daily necessity provider. Beyond traditional retail, the company has developed a multi-functional convenience service platform, suggesting an evolution beyond simple brick-and-mortar sales to potentially include integrated services, enhancing customer stickiness and diversifying revenue streams. Its deep-rooted presence, established since its founding in 2000, provides a significant competitive advantage in its core market, creating a strong local brand identity and logistical efficiencies. This regional focus allows for concentrated supply chain management and marketing efforts, fostering a defensible market position against national competitors. The company's strategy appears to leverage scale within a specific geographic area to achieve operational synergies and maintain relevance in the competitive Chinese retail landscape.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with revenue exceeding CNY 10.12 billion for the period. Profitability was healthy, with net income reaching CNY 521 million, translating to a net margin of approximately 5.1%. Strong operating cash flow of CNY 1.19 billion significantly outstripped net income, indicating high-quality earnings and efficient working capital management, while capital expenditures were modest at just CNY 33.6 million.

Earnings Power And Capital Efficiency

Hongqi Chain exhibits considerable earnings power, as evidenced by its substantial operating cash flow generation. The company's capital efficiency is notable, with minimal capital expenditures required to maintain its store network, suggesting a mature and asset-light operational model. This results in strong free cash flow conversion, providing significant financial flexibility for potential expansion, debt reduction, or shareholder returns.

Balance Sheet And Financial Health

The balance sheet is exceptionally robust, characterized by a large cash reserve of CNY 2.50 billion against a modest total debt of CNY 435 million. This results in a significant net cash position, indicating very low financial leverage and high liquidity. The company's financial health is strong, with ample resources to withstand economic downturns and pursue strategic initiatives without relying on external financing.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's extensive store network suggests a mature operational scale. It maintains a shareholder-friendly dividend policy, distributing CNY 0.115 per share. The payout appears sustainable given the strong cash flow generation and conservative balance sheet, signaling a commitment to returning capital to investors while retaining sufficient funds for operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.09 billion, the stock trades at a price-to-earnings ratio derived from the provided figures. A beta of 0.375 indicates lower volatility compared to the broader market, which may reflect investor perception of its stable, regional business model and defensive characteristics within the consumer cyclical sector.

Strategic Advantages And Outlook

The company's key strategic advantages include its deep regional penetration in Sichuan, a well-established store network, and a very strong balance sheet. The outlook is supported by its essential service nature and operational efficiency. Future success will likely depend on maintaining its competitive edge in a dense local market and effectively leveraging its multi-functional service platform to enhance customer value and drive same-store sales growth.

Sources

Company FilingsPublic Market 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