investorscraft@gmail.com

Intrinsic ValueFujian Dongbai (Group) Co.,Ltd. (600693.SS)

Previous Close$14.56
Intrinsic Value
Upside potential
Previous Close
$14.56

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

Fujian Dongbai operates as a diversified retail and commercial real estate enterprise in China's consumer cyclical sector. The company's core revenue model integrates department store operations with strategic property development and leasing activities, creating a hybrid business structure. Its operations encompass the development and management of shopping malls, department stores, and warehousing logistics facilities, supplemented by hotel operations through the Dongbaifangxiang property featuring 172 guest rooms. This integrated approach allows the company to generate revenue through both direct retail sales and property-related income streams, positioning it within China's competitive regional retail landscape. The company maintains a focused geographical presence primarily in Fujian province, leveraging its established brand recognition since its 1957 founding to serve local consumer markets while navigating the challenges of China's evolving retail environment and shifting consumer preferences toward digital commerce.

Revenue Profitability And Efficiency

The company generated CNY 1.82 billion in revenue with modest net income of CNY 43.5 million, reflecting thin margins in the competitive retail sector. Operating cash flow of CNY 278 million demonstrates reasonable operational efficiency, though significant capital expenditures of CNY -626 million indicate ongoing investments in property development and maintenance, potentially impacting short-term cash generation capabilities.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.05, the company exhibits limited earnings power relative to its asset base. The substantial capital expenditure program suggests a focus on long-term asset development rather than immediate profitability, indicating a strategic prioritization of property portfolio enhancement over near-term earnings optimization in a challenging retail environment.

Balance Sheet And Financial Health

The balance sheet shows CNY 380 million in cash against total debt of CNY 5.30 billion, indicating significant leverage. This debt structure likely supports the company's commercial real estate development activities but creates substantial financial obligations, requiring careful management of property cash flows to service debt while maintaining operational flexibility.

Growth Trends And Dividend Policy

The company maintains a dividend per share of CNY 0.08, representing a payout policy despite modest earnings. This suggests management's commitment to shareholder returns, though the sustainability depends on improving operational performance and managing the capital-intensive nature of its real estate development activities in China's evolving retail market.

Valuation And Market Expectations

Trading with a market capitalization of CNY 5.67 billion and a beta of 0.22, the market appears to price the company as a defensive play within consumer cyclicals. The low beta suggests investors perceive limited sensitivity to market movements, possibly reflecting the stable nature of its property assets offset by retail sector challenges.

Strategic Advantages And Outlook

The company's integrated model combining retail operations with property development provides diversification benefits and potential for long-term value creation through asset appreciation. However, execution risks remain high given the capital-intensive nature of real estate development and ongoing challenges in China's traditional retail sector, requiring careful navigation of market dynamics.

Sources

Company descriptionFinancial metrics providedShanghai Stock Exchange filings

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