investorscraft@gmail.com

Intrinsic ValueLao Feng Xiang Co., Ltd. (600612.SS)

Previous Close$45.93
Intrinsic Value
Upside potential
Previous Close
$45.93

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

Lao Feng Xiang operates as a premier jewelry manufacturer and retailer with a heritage dating back to 1848, establishing itself as one of China's most recognized luxury brands. The company designs, produces, and sells an extensive portfolio including gold, silver, platinum, diamonds, jade, pearls, and colored gemstone jewelry, alongside K gold glasses and craft souvenirs. Operating primarily within China's expansive consumer cyclical sector, its core revenue model integrates both wholesale distribution through retail partners and direct-to-consumer sales via its extensive store network. The company maintains a vertically integrated approach that spans design, manufacturing, and retail, allowing for quality control and brand consistency. Lao Feng Xiang's market positioning leverages its historical legacy and cultural significance, appealing to traditional Chinese consumers while also adapting to modern luxury trends. This dual approach strengthens its competitive moat against both international luxury houses and domestic competitors in the rapidly evolving Chinese jewelry market.

Revenue Profitability And Efficiency

The company generated CNY 56.55 billion in revenue with net income of CNY 1.95 billion, reflecting a net margin of approximately 3.4%. Operating cash flow of CNY 2.95 billion significantly exceeded capital expenditures, demonstrating efficient cash generation from core operations relative to modest investment requirements in maintaining its retail and manufacturing infrastructure.

Earnings Power And Capital Efficiency

Lao Feng Xiang delivered diluted EPS of CNY 3.73, supported by strong operating cash flow generation that adequately covers both operational needs and strategic investments. The company maintains capital efficiency through its integrated business model, though jewelry inventory management remains critical given the high-value nature of its products and working capital requirements.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 8.15 billion in cash against CNY 5.09 billion in total debt, indicating comfortable coverage ratios. The company's financial structure appears conservative with substantial cash reserves providing flexibility for inventory financing and potential expansion opportunities in the capital-intensive jewelry sector.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 1.72, representing a payout ratio of approximately 46% based on reported EPS. This balanced capital allocation strategy supports both returns to shareholders and retained earnings for business development in China's evolving luxury goods market.

Valuation And Market Expectations

With a market capitalization of CNY 22.94 billion, the company trades at a P/E ratio of approximately 11.8x based on current earnings. The beta of 0.485 suggests lower volatility compared to the broader market, reflecting investor perception of relative stability in the luxury jewelry segment despite economic cyclicality.

Strategic Advantages And Outlook

Lao Feng Xiang's centuries-old brand heritage and extensive retail network provide significant competitive advantages in China's jewelry market. The company's outlook depends on maintaining brand relevance while navigating changing consumer preferences and economic conditions affecting discretionary luxury spending patterns.

Sources

Company annual reportsStock exchange disclosuresFinancial market data providers

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