investorscraft@gmail.com

Intrinsic ValueNanjing Central Emporium (Group) Stocks Co., Ltd. (600280.SS)

Previous Close$3.74
Intrinsic Value
Upside potential
Previous Close
$3.74

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 Central Emporium operates as a traditional department store retailer in China's highly competitive consumer cyclical sector. Its core revenue model is generated through the operation of a chain of physical department stores, supplemented by an e-commerce online shopping platform, creating an omnichannel retail presence. The company is also engaged in commercial property development, which provides additional revenue streams through asset management and potential rental income. Founded in 1936 and based in Nanjing, the company has established a long-standing presence in the regional retail market, though it faces significant challenges from both domestic competitors and the ongoing shift toward digital commerce. Its market position reflects that of a legacy brick-and-mortar retailer navigating the complex transition to modern retail formats while maintaining its established customer base in its core geographical markets.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 2.3 billion but reported a net loss of CNY -147.9 million, indicating significant profitability challenges. Despite the loss, operating cash flow remained positive at CNY 314.2 million, suggesting some operational efficiency in cash generation. The negative earnings per share of -0.13 CNY reflects the pressure on bottom-line performance in a competitive retail environment.

Earnings Power And Capital Efficiency

Current earnings power is constrained as evidenced by the substantial net loss. The positive operating cash flow of CNY 314.2 million, against capital expenditures of CNY -88.4 million, indicates the business generates operational cash despite profitability challenges. This suggests some underlying cash-generating ability exists within the core retail operations, though capital efficiency metrics appear pressured.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 384.9 million against total debt of CNY 5.25 billion, indicating a highly leveraged financial position. The significant debt burden relative to cash resources presents substantial financial risk and suggests constrained financial flexibility for strategic initiatives or weathering market downturns.

Growth Trends And Dividend Policy

With negative earnings and no dividend distribution, the company appears to be in a consolidation or turnaround phase rather than growth. The absence of dividends reflects the need to preserve cash for operational stability and debt management. Current trends suggest the company is prioritizing financial restructuring over shareholder returns.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 4.08 billion and a beta of 1.18, the market appears to price in significant volatility and risk. The valuation likely reflects concerns about the company's high leverage, negative profitability, and challenges in the traditional department store sector amid changing consumer preferences.

Strategic Advantages And Outlook

The company's long-established presence since 1936 provides brand recognition and customer loyalty advantages in its regional markets. However, the outlook remains challenging due to high debt levels, industry headwinds facing traditional retailers, and the need to successfully execute its omnichannel strategy. Success will depend on effective debt management and adaptation to evolving retail consumption patterns.

Sources

Company financial reportingStock exchange disclosures

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