investorscraft@gmail.com

Intrinsic ValueDashang Co., Ltd. (600694.SS)

Previous Close$18.20
Intrinsic Value
Upside potential
Previous Close
$18.20

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

Dashang Co., Ltd. operates as a prominent Chinese retail conglomerate specializing in department stores, supermarkets, and electrical appliance stores. Founded in 1992 and headquartered in Dalian, the company generates revenue through direct retail sales across its extensive physical store network, serving consumer cyclical demands in a competitive market. Its diversified retail format strategy allows it to capture various consumer spending segments while maintaining a strong regional presence in Northern China. The company's market position is characterized by its established brand recognition and multi-format retail approach, though it faces intensifying competition from both traditional retailers and e-commerce platforms. This hybrid business model enables Dashang to maintain customer loyalty through integrated shopping experiences while navigating the evolving Chinese retail landscape where digital transformation continues to reshape consumer behavior.

Revenue Profitability And Efficiency

Dashang generated CNY 6.95 billion in revenue with net income of CNY 586 million, demonstrating solid profitability in the competitive retail sector. The company maintained efficient operations with strong operating cash flow of CNY 1.08 billion, significantly exceeding capital expenditures. This cash generation capability supports ongoing business operations and strategic initiatives in a challenging retail environment.

Earnings Power And Capital Efficiency

The company demonstrated robust earnings power with diluted EPS of CNY 1.70, reflecting effective capital allocation across its retail operations. Operating cash flow substantially exceeded net income, indicating high-quality earnings and efficient working capital management. The moderate capital expenditure level suggests disciplined investment in maintaining and upgrading retail facilities.

Balance Sheet And Financial Health

Dashang maintains a strong liquidity position with CNY 3.71 billion in cash and equivalents against total debt of CNY 2.53 billion. The substantial cash reserves provide financial flexibility and resilience against market volatility. The balance sheet structure appears conservative, supporting the company's ability to navigate economic cycles in the consumer cyclical sector.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.90909, representing an attractive yield given current earnings. This dividend policy reflects management's confidence in sustainable cash generation. The retail sector's evolution toward omnichannel strategies presents both challenges and opportunities for future growth initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 6.46 billion, the company trades at reasonable multiples relative to earnings and revenue. The low beta of 0.215 suggests the market perceives Dashang as relatively defensive within the consumer cyclical sector. Current valuation appears to reflect cautious optimism about the company's ability to adapt to changing retail dynamics.

Strategic Advantages And Outlook

Dashang's strategic advantages include its established physical presence, diversified retail formats, and regional market strength. The company faces the ongoing challenge of digital transformation in retail while leveraging its traditional strengths. The outlook depends on successful navigation of consumer behavior shifts and competitive pressures in China's evolving retail landscape.

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