investorscraft@gmail.com

Intrinsic ValueZhejiang China Commodities City Group Co., Ltd. (600415.SS)

Previous Close$16.09
Intrinsic Value
Upside potential
Previous Close
$16.09

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

Zhejiang China Commodities City Group operates a dominant physical and online wholesale trading platform in Yiwu, China, a globally recognized hub for small commodities. Its core revenue model is diversified, primarily generating income through leasing business space and collecting usage fees from its vast market complex, supplemented by direct commodity sales, hotel operations, and exhibition advertising services. The company occupies a unique and entrenched position within the real estate sector, functioning as the operator of the world's largest small commodities market. This provides a defensive moat through its scale, critical mass of vendors, and established ecosystem, making it an indispensable conduit for global trade. Its strategic focus on enhancing its digital trading platform aims to future-proof its business against purely online competitors by leveraging its physical market's irreplaceable role in product sampling and sourcing.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 15.7 billion and a high net income margin of approximately 19.5%, demonstrating the profitability of its asset-light leasing and service-based model. Strong operating cash flow of CNY 4.49 billion significantly exceeded capital expenditures, indicating excellent conversion of earnings into cash and operational efficiency.

Earnings Power And Capital Efficiency

The firm exhibits substantial earnings power, generating CNY 3.07 billion in net income. Its capital efficiency is highlighted by a disciplined approach to investments, with capex of CNY -1.5 billion representing a reinvestment rate that is sustainable and supports future growth without straining financial resources.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash position of CNY 5.54 billion and minimal total debt of CNY 867.6 million. This results in a net cash position, providing significant financial flexibility and a very low-risk profile, underscoring the company's conservative financial management.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.33. This represents a healthy payout from its substantial earnings, signaling a commitment to returning capital while retaining ample funds for reinvestment in its platform and digital initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 108.9 billion, the market values the company at a significant premium to its book value, reflecting its strong competitive position and reliable cash flows. A beta of 0.28 indicates the stock is perceived as considerably less volatile than the broader market.

Strategic Advantages And Outlook

The company's key strategic advantage is its ownership and operation of the indispensable Yiwu market infrastructure, creating a powerful network effect. The outlook is stable, focused on monetizing its physical dominance through digital expansion and value-added services to sustain its high profitability and cash generation.

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