investorscraft@gmail.com

Intrinsic ValueGuangdong Piano Customized Furniture Co., Ltd. (002853.SZ)

Previous Close$27.70
Intrinsic Value
Upside potential
Previous Close
$27.70

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 Piano Customized Furniture operates within China's competitive home furnishings sector, specializing in mid-to-high-end customized furniture solutions. The company generates revenue through the research, development, design, production, and direct sale of integrated cabinets, whole-house customization products, and door wall systems. Its core offerings encompass custom cabinets, kitchen appliances, wardrobes, bookcases, and wooden doors, supplemented by installation and after-sales services. This integrated approach targets consumers seeking personalized home environments, positioning the firm in the growing custom furniture niche. The company leverages a distribution network of stores and dealers to reach the domestic market, competing on design, quality, and service rather than pure cost. Its market position is challenged by intense competition and shifting consumer preferences, requiring continuous innovation in product design and customer experience to maintain relevance. The focus on customization differentiates it from mass-produced furniture manufacturers but also introduces operational complexities related to production efficiency and inventory management.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 886 million for the period but experienced significant financial strain, with a net loss of CNY 375 million. This substantial loss, translating to a diluted EPS of -CNY 2.01, indicates severe pressure on profitability. Operational efficiency is a concern, as evidenced by negative operating cash flow of CNY 133 million, which suggests challenges in converting sales into cash and managing working capital effectively amidst market headwinds.

Earnings Power And Capital Efficiency

Current earnings power is severely diminished, with the net loss reflecting an inability to cover operational costs. The negative operating cash flow, coupled with capital expenditures of approximately CNY 80 million, indicates that the company's investments are not generating positive returns. This situation points to fundamental challenges in achieving capital efficiency and sustainable earnings from its core customized furniture operations in the current market environment.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 273 million against total debt of CNY 116 million, providing some short-term liquidity. However, the significant operating losses and negative cash flows raise concerns about long-term financial health and the company's ability to fund ongoing operations without additional financing. The net debt position appears manageable, but the burn rate of cash resources is a critical factor for stability.

Growth Trends And Dividend Policy

Despite the declared dividend of CNY 0.20 per share, the company's financial performance reflects contraction rather than growth. The substantial loss and negative cash flows contradict the outward signal of a dividend payment, which may be unsustainable under the current profitability trajectory. The prevailing trends indicate significant challenges in achieving top-line growth and operational scalability in a competitive market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.22 billion, the market valuation appears to incorporate significant expectations for a future recovery, given the current negative earnings and cash flow. The beta of 0.59 suggests lower volatility than the broader market, potentially indicating investor perception of a value opportunity or a discounted asset, but this must be weighed against the fundamental operational difficulties.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on the customized furniture segment, which can command higher margins if executed efficiently. The outlook is cautious, hinging on its ability to restructure operations, control costs, and reignite demand in a challenging consumer cyclical sector. Success will depend on leveraging its integrated service model to differentiate from competitors and achieve a return to profitability, which is not yet evident in the current financial results.

Sources

Company 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