investorscraft@gmail.com

Intrinsic ValueDoctorglasses Chain Co.,Ltd. (300622.SZ)

Previous Close$30.04
Intrinsic Value
Upside potential
Previous Close
$30.04

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

Doctorglasses Chain Co., Ltd. operates as a specialized eyewear retailer in China's consumer cyclical sector, maintaining a vertically integrated business model focused on direct-to-consumer sales. The company generates revenue primarily through the operation of its extensive retail network, which comprises 318 chain stores strategically positioned across the country. This store portfolio includes 304 company-owned locations and 14 franchised outlets, enabling broad market penetration while maintaining quality control over the customer experience. The firm markets its products under distinct brand identities including President optical, Dr. glasses zèle, and artificial stone, targeting various consumer segments with differentiated value propositions. Within China's fragmented optical retail landscape, Doctorglasses has established a recognizable presence through its multi-brand strategy and physical retail footprint. The company's market position benefits from its long operating history dating back to 1993, providing established supplier relationships and brand recognition in key markets. This sector context positions the company as a mid-market eyewear provider competing against both international chains and local independents, leveraging its scale for purchasing efficiency while maintaining localized service capabilities through its store network.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.20 billion for the period, demonstrating its scale within the specialized retail segment. Net income reached CNY 103.6 million, translating to a net margin of approximately 8.6%, indicating reasonable profitability for the retail sector. Operating cash flow generation was robust at CNY 275.5 million, significantly exceeding net income and reflecting strong cash conversion efficiency from its retail operations.

Earnings Power And Capital Efficiency

Doctorglasses delivered diluted earnings per share of CNY 0.59, reflecting the earnings power of its store network. The company maintained disciplined capital allocation with capital expenditures of CNY 25.98 million, representing a modest investment rate relative to operating cash flow. This suggests a mature business model requiring limited reinvestment to maintain current operations while generating substantial cash returns.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with cash and equivalents of CNY 199.3 million against total debt of CNY 170.4 million, resulting in a net cash position. This liquidity profile provides operational flexibility and financial stability. The company's moderate leverage and solid cash position indicate strong financial health capable of weathering economic cycles in the consumer discretionary space.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital return policy with a dividend per share of CNY 0.233, representing a payout ratio of approximately 39% of diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for potential expansion or operational needs. The established store count suggests a focus on organic growth and operational efficiency rather than aggressive network expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.91 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.45 indicates lower volatility relative to the broader market, suggesting investors perceive the business as relatively defensive within the consumer cyclical category. This valuation reflects market expectations for stable performance from its established retail footprint.

Strategic Advantages And Outlook

The company's strategic advantages include its extensive physical retail presence, multi-brand portfolio, and long operating history in China's eyewear market. The outlook remains tied to consumer discretionary spending patterns in China, with the established store network providing a stable revenue base. The company's net cash position offers strategic optionality for potential market consolidation or digital transformation initiatives in the evolving retail landscape.

Sources

Company filingsFinancial data providers

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