investorscraft@gmail.com

Intrinsic ValueNanjing Business & Tourism Corp., Ltd. (600250.SS)

Previous Close$11.43
Intrinsic Value
Upside potential
Previous Close
$11.43

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

Nanjing Business & Tourism Corp., Ltd. operates as a diversified Chinese conglomerate primarily focused on international trade and services. Its core revenue model is generated through the import and export of a wide array of goods, including garments, textiles, machinery, hardware, pharmaceuticals, and building materials. The company also acts as a critical agent for cross-border trade operations and provides labor export services, positioning itself as a facilitator of global supply chain linkages. Within China's industrials sector, the firm occupies a niche as a regional trading house, leveraging its long-established presence since 1978 to serve both domestic and international markets. Its market position is characterized by a broad but fragmented product portfolio, operating in highly competitive global trade channels where scale and efficiency are paramount for profitability. The company's strategic focus on labor services and joint venture facilitation further diversifies its income streams beyond pure merchandise trading.

Revenue Profitability And Efficiency

The company reported revenue of CNY 776.4 million with a net income of CNY 45.6 million, indicating a net profit margin of approximately 5.9%. This demonstrates an ability to convert top-line sales into bottom-line earnings, though operating within the low-margin nature of the trading industry. Operating cash flow of CNY 117.7 million significantly exceeds net income, suggesting strong cash conversion efficiency from its core business activities.

Earnings Power And Capital Efficiency

Diluted EPS stands at CNY 0.15, reflecting the earnings power generated for its shareholder base. The company's capital expenditure of CNY -24.1 million indicates a net divestment or reduction in fixed assets, which is atypical for a growing firm and may suggest a strategy focused on working capital management rather than long-term asset expansion within its capital-light agency model.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 418.3 million against total debt of CNY 468.3 million, indicating a manageable leverage profile. The company maintains sufficient liquidity to meet its short-term obligations, though the debt level requires careful management given the cyclical nature of global trade and its beta of 1.28, which indicates higher volatility than the market.

Growth Trends And Dividend Policy

The company has adopted a conservative dividend policy, with no dividend per share reported, suggesting retention of earnings for operational needs or potential reinvestment. Growth trends appear modest, with the market capitalization of CNY 3.89 billion reflecting investor expectations for steady rather than explosive expansion in its established trade domains.

Valuation And Market Expectations

Trading on the Shanghai Stock Exchange with a market cap of CNY 3.89 billion, the company's valuation reflects its position as a small-cap industrial conglomerate. The elevated beta of 1.28 signals that market expectations incorporate higher risk, potentially tied to economic cycles affecting international trade and commodity prices.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing market presence since 1978 and diversified trade portfolio across multiple product categories. Its outlook is tied to global trade flows, Chinese economic policy, and its ability to navigate competitive international markets while managing its debt load and optimizing its capital-light agency services for sustainable profitability.

Sources

Company DescriptionFinancial Data Provided

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