investorscraft@gmail.com

Intrinsic ValueBeijing Jingkelong Company Limited (0814.HK)

Previous CloseHK$0.31
Intrinsic Value
Upside potential
Previous Close
HK$0.31

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

Beijing Jingkelong Company Limited is a Beijing-based specialty retailer operating a multi-format network of hypermarkets, supermarkets, convenience stores, and department stores. Its core revenue model hinges on the retail and wholesale distribution of daily consumer products, including food, beverages, household goods, and electronics, primarily within the People's Republic of China. The company operates through three distinct segments: Retailing, Wholesaling, and a diversified Others segment that includes hotel services, training, logistics, and light manufacturing. This positions it as an integrated player in the competitive Chinese consumer cyclical sector, serving both end consumers and a broader wholesale clientele. Its market position is that of a regional retail chain with a significant physical footprint, boasting 161 retail outlets as of its latest disclosure, though it faces intense competition from both large national chains and burgeoning e-commerce platforms. The extensive wholesale operations and ancillary services provide additional revenue streams but also expose the company to the operational complexities and margin pressures inherent in the low-margin retail industry.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 9.63 billion for the period, demonstrating its significant scale in the retail market. However, this was overshadowed by a net loss of HKD -160.67 million, indicating severe profitability challenges. The diluted EPS of HKD -0.39 reflects this loss on a per-share basis, pointing to operational inefficiencies or a highly competitive environment eroding margins.

Earnings Power And Capital Efficiency

Current earnings power is negative, as evidenced by the reported net loss. Key metrics for assessing capital efficiency, such as operating cash flow and capital expenditures, were unavailable for this period. This lack of data makes a full assessment of the company's ability to generate cash returns on invested capital impossible at this time.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 652 million, providing some short-term liquidity. However, this is countered by a considerable total debt burden of HKD 3.72 billion. This high level of leverage relative to the company's market capitalization raises significant concerns about its overall financial health and ability to service its obligations, especially amid operating losses.

Growth Trends And Dividend Policy

The company's growth trajectory is challenged by its recent net loss. No dividend was paid for the period, which is a typical policy for a company not generating positive earnings, as it prioritizes capital preservation over shareholder distributions. The focus is likely on stabilizing operations rather than pursuing aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 126 million, the market is valuing the company at a significant discount to its annual revenue, reflecting deep skepticism about its future profitability and the sustainability of its business model. The low beta of 0.227 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's primary strategic advantage is its established physical retail footprint and integrated wholesale operations in Beijing. The outlook remains cautious due to its negative profitability and high debt load. A successful turnaround would require improving operational efficiency, potentially restructuring its debt, and navigating intense competition from both physical and online retailers.

Sources

Company DescriptionPublic Financial Disclosures

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