investorscraft@gmail.com

Intrinsic ValueProfit Cultural and Creative Group Co., Ltd. (300640.SZ)

Previous Close$7.79
Intrinsic Value
Upside potential
Previous Close
$7.79

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

Profit Cultural and Creative Group Co., Ltd. operates as a specialized consumer goods company focused on the design, marketing, and sale of household and personal products. The company's core revenue model is built on the development and distribution of a diverse portfolio that includes footwear for various demographics, various bag categories including daily packs and business cases, clocks, and an extensive range of home decoration items. Operating within the competitive Consumer Defensive sector in China, the company targets the domestic and international markets with products that blend functionality with aesthetic design, such as furniture, wall decorations, and motion-sensor trash cans. Its market position is that of a niche player in the broader household products industry, leveraging its founding legacy since 1995 to establish a presence in the value segment. The company's strategy involves offering a wide array of products to capture different consumer needs, positioning itself as a one-stop provider for everyday household and personal accessories rather than a dominant leader in any single product category.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 907 million. However, profitability was minimal, with net income of CNY 9.1 million, resulting in a very narrow net margin. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -21.1 million, which, when combined with significant capital expenditures, indicates potential strain on cash generation from core business activities during this period.

Earnings Power And Capital Efficiency

The company's earnings power is currently subdued, with diluted earnings per share of CNY 0.0293. The negative operating cash flow relative to capital expenditures of CNY -74.2 million suggests that investments in fixed assets are not yet translating into positive cash returns. This points to a period of heavy investment or operational challenges that have impacted the conversion of earnings into usable cash.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 56.3 million against total debt of CNY 30.0 million, indicating a moderate level of liquidity. The debt level is manageable relative to the company's cash holdings, suggesting a reasonably stable financial position without excessive leverage. The overall health appears adequate for meeting near-term obligations, though the negative cash flow trend warrants monitoring.

Growth Trends And Dividend Policy

Despite the modest profitability, the company maintained a dividend policy, distributing CNY 0.02 per share. This indicates a commitment to shareholder returns, although the payout represents a significant portion of its earnings. The growth trajectory appears flat, with the current financial metrics suggesting a stable but not rapidly expanding operational scale.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.06 billion, the market valuation implies a significant premium to the company's current earnings and revenue base. The low beta of 0.352 suggests the stock is perceived as less volatile than the broader market, potentially reflecting investor views of its stability as a consumer defensive entity, despite its current weak profitability metrics.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified product portfolio within the household goods segment, offering some resilience against market shifts in specific categories. The outlook is cautious, as the company must address its operational cash flow challenges to sustain its business model and dividend commitments. Success will depend on improving efficiency and monetizing its investments in product development and marketing.

Sources

Company Financial ReportsShenzhen 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