investorscraft@gmail.com

Intrinsic ValueChina Shun Ke Long Holdings Limited (0974.HK)

Previous CloseHK$1.04
Intrinsic Value
Upside potential
Previous Close
HK$1.04

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

China Shun Ke Long Holdings Limited operates a regional supermarket chain primarily within Guangdong Province, China, focusing on the highly competitive grocery retail sector. Its core revenue model integrates direct retail operations through company-owned stores with a complementary wholesale distribution segment, serving both its own network and external customers. The company also engages in franchising to expand its brand presence and operates online stores to capture the growing e-commerce demand in the consumer defensive market. This dual approach of physical and digital channels aims to create a resilient, multi-faceted business. However, its market position remains localized and niche, with a concentrated footprint of 68 stores as of late 2021, facing intense competition from larger national chains and digital platforms. The company's strategy is to leverage its regional familiarity and supplier relationships, but it operates as a small player in a vast and fragmented industry, requiring careful execution to maintain relevance.

Revenue Profitability And Efficiency

The company generated HKD 592.9 million in revenue for the period but reported a significant net loss of HKD 67.98 million, indicating severe profitability challenges. Operational efficiency appears strained, with negative operating cash flow of HKD 25.38 million, suggesting core business activities are not generating sufficient cash to sustain operations without external funding or asset sales.

Earnings Power And Capital Efficiency

Earnings power is currently negative, with a diluted EPS of -HKD 0.2537, reflecting an inability to generate profit for shareholders. Capital expenditures of HKD 10.69 million were modest, but the negative cash flow from operations indicates poor capital efficiency and a struggle to achieve a positive return on invested capital in the competitive retail environment.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of HKD 21.15 million against total debt of HKD 117.83 million, creating a concerning leverage position. This high debt burden relative to cash reserves and ongoing operational losses poses a significant risk to the company's financial stability and solvency in the near term.

Growth Trends And Dividend Policy

Recent performance indicates a contraction rather than growth, with the company reporting a substantial net loss. Reflecting this financial distress, the company has a zero-dividend policy, conserving all available cash to fund operations and attempt a turnaround, with no returns provided to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 296 million, the market is valuing the company at a significant discount to its annual revenue, reflecting pessimistic expectations about its future profitability and ability to recover from current losses. The beta of 0.945 suggests its stock price movement is closely aligned with broader market trends.

Strategic Advantages And Outlook

The company's primary advantage is its established regional presence and integrated retail-wholesale model in Guangdong. However, the outlook is challenging due to intense competition, operational losses, and a leveraged balance sheet. A successful turnaround would require improved cost management, potential store optimization, and a clearer path to profitability.

Sources

Company DescriptionProvided Financial 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