investorscraft@gmail.com

Intrinsic ValueLianhua Supermarket Holdings Co., Ltd. (0980.HK)

Previous CloseHK$0.36
Intrinsic Value
Upside potential
Previous Close
HK$0.36

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

Lianhua Supermarket Holdings Co., Ltd. is a prominent retail chain operator in China's consumer cyclical sector, focusing primarily on the eastern region. Its core revenue model is generated through the operation of a multi-format store network, including supermarkets, hypermarkets, and convenience stores under brands like Century Mart, Lianhua Supermarket, Hualian Supermarket, and Lianhua Quik. The company generates sales via direct retail, franchising, e-commerce, and supplementary services like logistics and catering, creating a diversified income stream. Operating in the highly competitive Chinese grocery retail market, Lianhua leverages its extensive physical footprint of over 3,200 stores and established brand presence to capture value from daily consumer spending. Its market position is that of a regional leader with significant scale, though it faces intense competition from both domestic rivals and expanding international chains. The company's strategy integrates traditional brick-and-mortar retail with modern digital sales channels to serve a broad customer base.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 19.71 billion, indicating a significant market presence and sales volume. However, this top-line strength was offset by a net loss of HKD 358.77 million, reflecting severe profitability challenges likely due to competitive pressures and high operating costs. The lack of reported operating cash flow and capital expenditure data limits a deeper efficiency analysis.

Earnings Power And Capital Efficiency

Lianhua's earnings power is currently under strain, as evidenced by a diluted EPS of -HKD 0.32. The absence of positive net income and cash flow from operations suggests the core business is not generating sufficient returns on its invested capital. This indicates inefficiencies in converting its substantial revenue base into bottom-line profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.60 billion, providing some short-term liquidity. However, total debt of HKD 4.33 billion presents a significant leverage burden. The company's financial health is challenged by this debt load combined with its operational losses, potentially constraining financial flexibility.

Growth Trends And Dividend Policy

Current performance indicates a negative growth trend with the company reporting an annual loss. The dividend per share is zero, which is a prudent policy given the lack of profitability. Management is likely prioritizing cash preservation and operational turnaround over shareholder returns in this challenging period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 547 million, the market is valuing the company at a significant discount to its annual revenue, reflecting pessimistic expectations about future profitability and growth. The low beta of 0.632 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

Lianhua's key advantages include its extensive store network, established brand portfolio, and regional dominance in Eastern China. The outlook remains challenging, requiring a successful turnaround strategy to restore profitability, manage debt, and potentially adapt to evolving consumer preferences and digital competition in the retail landscape.

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