investorscraft@gmail.com

Intrinsic ValueSYoung Group Co., Ltd. (300740.SZ)

Previous Close$22.81
Intrinsic Value
Upside potential
Previous Close
$22.81

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

SYoung Group operates as a prominent cosmetics enterprise in China's competitive consumer cyclical sector, specializing in the research, development, manufacturing, and direct-to-consumer sale of beauty products. The company's diversified portfolio encompasses cover masks, water cream, color cosmetics, and personal care items, marketed under a multi-brand strategy that includes Yu Nifang, Xiao Mifu, and Huayao Flower. This approach allows SYoung to target distinct consumer segments and price points, enhancing its resilience against market fluctuations. Operating primarily within the specialty retail landscape, the firm leverages both online and offline channels to reach its customer base, capitalizing on the growing demand for beauty and personal care products in the Chinese market. Its position is characterized by a focus on branding and product innovation, aiming to capture market share in a sector dominated by both domestic players and international giants. The 2021 rebranding from Yujiahui Co., Ltd. to SYoung Group signifies a strategic evolution towards a more cohesive and modern brand identity, reflecting its ambitions in the dynamic Asian beauty industry.

Revenue Profitability And Efficiency

For FY 2024, SYoung Group reported revenue of CNY 4.24 billion, demonstrating its significant scale within the domestic cosmetics market. The company achieved a net income of CNY 110 million, resulting in a net profit margin of approximately 2.6%, indicating modest profitability amidst competitive pressures. Operating cash flow was positive at CNY 265.7 million, which comfortably covered capital expenditures of CNY 278.2 million, suggesting the core operations are funding necessary investments without straining liquidity.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.28 for the period, reflecting its earnings power on a per-share basis. The relationship between operating cash flow and capital expenditures points to a disciplined approach to reinvestment. The capital expenditure level, which slightly exceeded operating cash flow, indicates an active investment phase, likely directed towards expanding production capacity, research and development, or enhancing its retail and distribution network.

Balance Sheet And Financial Health

SYoung Group's balance sheet shows a cash position of CNY 477.0 million against total debt of CNY 1.58 billion. This debt level is substantial relative to its cash holdings and equity, indicating a leveraged financial structure. The company's financial health is supported by its ability to generate positive operating cash flow, but the debt load warrants monitoring for its impact on future financial flexibility and interest coverage.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.10. This payout represents a dividend yield based on the current market capitalization, signaling a shareholder-friendly policy. Growth trends will be influenced by the company's ability to innovate and effectively execute its multi-brand strategy in the evolving Chinese consumer market, where brand loyalty and product differentiation are critical drivers.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.74 billion, the market values SYoung Group at a multiple relative to its earnings and revenue. A beta of 0.895 suggests the stock has historically been slightly less volatile than the broader market, which may appeal to certain investor profiles. The valuation incorporates expectations for the company's future growth within the competitive cosmetics sector and its execution capabilities.

Strategic Advantages And Outlook

SYoung's primary strategic advantages lie in its established portfolio of brands and its deep integration across R&D, manufacturing, and retail. The outlook for the company is tied to its ability to navigate intense competition, adapt to shifting consumer preferences, and sustain innovation. Success will depend on effective brand management and efficient channel operations to strengthen its market position and improve profitability over the long term.

Sources

Company FilingsShenzhen 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