investorscraft@gmail.com

Intrinsic ValueMarkor International Home Furnishings Co., Ltd. (600337.SS)

Previous Close$2.57
Intrinsic Value
Upside potential
Previous Close
$2.57

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

Markor International Home Furnishings Co., Ltd. is a prominent integrated home furnishings enterprise operating within the consumer cyclical sector. The company's core revenue model is built on designing, developing, producing, and selling a diverse portfolio of furniture products through a hybrid network of company-operated and franchised retail stores. Its brand portfolio, including Markor Home Furnishings, A.R.T., and Jonathan Charles, targets various consumer segments across 150 cities in China and select international markets. This multi-brand strategy allows it to capture value across different price points and aesthetic preferences, enhancing its market penetration. Operating in the highly competitive Chinese home furnishings industry, the company's extensive physical retail presence of 400 stores is a key strategic asset, though it also faces challenges from the growing e-commerce channel. Its market position is that of an established domestic player with a recognizable brand identity, competing against both large-scale manufacturers and specialized designers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.39 billion for the period. However, profitability was severely challenged, with a significant net loss of CNY -863.6 million and a diluted EPS of -CNY 0.60. This indicates substantial pressure on margins, likely from elevated operating costs, competitive pricing, or potential asset impairments within its retail and manufacturing operations.

Earnings Power And Capital Efficiency

Operating cash flow was positive but modest at CNY 67.3 million, suggesting the core business can generate some cash despite the reported net loss. Capital expenditures of CNY -72.6 million were nearly equivalent to its operating cash flow, indicating limited free cash flow generation for debt reduction or shareholder returns in this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 334.4 million, which is overshadowed by a substantial total debt burden of CNY 2.51 billion. This high leverage ratio, combined with a net loss, raises significant concerns about financial health and the company's ability to service its obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

The current financials reflect a period of contraction rather than growth. Despite the challenging profitability, the company maintained a nominal dividend of CNY 0.012 per share, which may be a policy aimed at signaling stability to shareholders, though its sustainability is questionable given the net loss and strained cash flow.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.10 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting deeply negative investor sentiment. The low beta of 0.708 suggests the stock is perceived as less volatile than the broader market, possibly due to its depressed price level.

Strategic Advantages And Outlook

The company's primary strategic advantages are its established brand portfolio and extensive retail network. The outlook is highly uncertain, contingent on a successful operational turnaround to restore profitability, manage its high debt load, and adapt to evolving consumer preferences in the home furnishings market.

Sources

Company Annual ReportPublic Financial 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