investorscraft@gmail.com

Intrinsic ValueShanghai Yuyuan Tourist Mart (Group) Co., Ltd. (600655.SS)

Previous Close$5.59
Intrinsic Value
Upside potential
Previous Close
$5.59

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

Shanghai Yuyuan Tourist Mart operates as a diversified conglomerate within China's consumer cyclical sector, primarily functioning as a department store and tourism destination. Its core revenue model is multifaceted, generating income through retail sales of gold, jewelry, arts, and crafts, complemented by catering services, restaurant operations, and real estate activities. The company leverages its historic Yuyuan Garden location in Shanghai as a major tourist attraction, creating a unique integrated ecosystem where retail, dining, and cultural experiences converge to drive foot traffic and consumer spending. This strategic positioning allows it to capture value across multiple consumer touchpoints while maintaining a distinctive market presence that blends traditional Chinese commerce with modern retail operations. The company operates as a subsidiary of Fosun International, providing additional scale and resources within the broader conglomerate structure while maintaining its specialized focus on tourism-integrated retail and services.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 46.9 billion, demonstrating significant scale in its operations. However, net income of CNY 125 million indicates thin margins, reflecting the competitive nature of retail and tourism sectors. Operating cash flow of CNY 4.25 billion suggests healthy cash generation from core business activities, though capital expenditures of CNY -1.23 billion indicate ongoing investment requirements.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.032 reflects modest earnings power relative to the company's substantial revenue base. The significant gap between revenue and net income highlights operational challenges in converting top-line performance to bottom-line results. The company's capital efficiency appears constrained by the capital-intensive nature of its retail and real estate operations, requiring substantial working capital and fixed asset investments.

Balance Sheet And Financial Health

The balance sheet shows CNY 10.7 billion in cash against total debt of CNY 28.7 billion, indicating leveraged financial positioning. This debt level, while substantial, must be evaluated in context of the company's property holdings and inventory-intensive retail operations. The liquidity position appears adequate with significant cash reserves, though debt servicing requirements warrant monitoring given the modest profitability levels.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.19 per share distribution, representing a meaningful payout relative to earnings. Growth trends appear challenged by thin margins, though the diversified business model provides multiple revenue streams. The tourism-focused positioning offers potential recovery upside as travel patterns normalize, though competitive pressures in retail may constrain organic growth prospects.

Valuation And Market Expectations

With a market capitalization of CNY 23.9 billion, the company trades at approximately 0.5 times revenue, reflecting market skepticism about growth and profitability prospects. The beta of 1.41 indicates higher volatility than the market, consistent with consumer cyclical exposure. Valuation metrics suggest the market prices the company as a value play rather than growth story, with expectations focused on stability rather than expansion.

Strategic Advantages And Outlook

The company's primary advantage lies in its integrated tourism-retail model and historic Shanghai location, creating a defensible market position. As a Fosun subsidiary, it benefits from group resources and scale. The outlook depends on improving operational efficiency and leveraging its unique tourist destination status to drive higher-margin sales, though macroeconomic factors affecting Chinese consumer spending remain key variables.

Sources

Company financial reportsStock exchange disclosuresMarket 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