investorscraft@gmail.com

Intrinsic ValueYoungor Group Co.,Ltd (600177.SS)

Previous Close$7.35
Intrinsic Value
Upside potential
Previous Close
$7.35

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

Youngor Group Co., Ltd. is a diversified Chinese conglomerate operating primarily in the consumer cyclical sector, with a core legacy in apparel manufacturing. The company designs and produces a comprehensive range of garments, including formal wear, casual shirts, and trousers, leveraging its integrated operations in wool, hemp, and cotton spinning. Beyond its foundational textile business, Youngor has significantly expanded into large-scale real estate development, financial investments, and a vast portfolio of ancillary services. These include hotel management, tourism development, healthcare, and extensive trading operations in commodities like oil, steel, and agricultural products. This strategic diversification positions Youngor as a unique hybrid entity, straddling the traditional manufacturing sector and capital-intensive real estate and investment markets. Its established brand presence in apparel, combined with its substantial real estate assets, provides a complex but potentially resilient business model that is deeply integrated into the domestic Chinese economy.

Revenue Profitability And Efficiency

For the period, the company reported robust revenue of CNY 14.19 billion. Profitability was strong, with net income reaching CNY 2.77 billion, translating to a healthy net margin. Operating cash flow was positive at CNY 1.55 billion, though it was significantly offset by substantial capital expenditures of CNY 1.14 billion, indicative of ongoing investments in its diversified asset base.

Earnings Power And Capital Efficiency

The group demonstrated solid earnings power with a diluted EPS of CNY 0.60. The significant capital expenditure relative to operating cash flow suggests a capital-intensive operational model, which is consistent with its large-scale real estate development activities and investments across its various business segments.

Balance Sheet And Financial Health

Youngor maintains a strong liquidity position with cash and equivalents of CNY 7.74 billion. However, this is balanced against a considerable total debt load of CNY 15.42 billion. This leveraged position is typical for a company with major real estate operations but requires careful management of cash flows and asset turnover.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital allocation policy, evidenced by a generous dividend per share of CNY 0.58. This payout represents a high distribution ratio relative to its earnings per share, signaling a commitment to returning capital to investors despite its capital-intensive growth investments in real estate and other ventures.

Valuation And Market Expectations

With a market capitalization of approximately CNY 33.75 billion, the market values the company at a low earnings multiple, reflecting its conglomerate structure and exposure to the cyclical real estate sector. A beta of 0.28 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

Youngor's key advantage lies in its diversified revenue streams, which may provide stability across economic cycles. Its outlook is intrinsically linked to the performance of the Chinese real estate market and domestic consumption trends. Success will depend on effectively managing its debt and navigating the complexities of its multi-industry portfolio.

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