investorscraft@gmail.com

Intrinsic ValueChang Chun Eurasia Group Co., Ltd. (600697.SS)

Previous Close$13.72
Intrinsic Value
Upside potential
Previous Close
$13.72

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

Chang Chun Eurasia Group Co., Ltd. is a diversified Chinese consumer cyclical company operating primarily in the department store and supermarket retail sector. Its core revenue model is generated through a chain of physical retail stores, supplemented by commercial property leasing services within its shopping plazas. The company has expanded its ecosystem to include e-commerce platforms, tourism services, and real estate development, creating a multifaceted approach to capturing consumer spending in its regional market. Based in Changchun, the group leverages its established brick-and-mortar presence to maintain a significant, though highly competitive, position in Northeastern China's retail landscape. This integrated strategy aims to create synergies between its various business units, though it operates in a sector facing intense pressure from both online retailers and shifting consumer preferences. Its market position is that of a regional player with a diversified asset base, rather than a national retail leader.

Revenue Profitability And Efficiency

The company generated revenue of CNY 7.01 billion but reported a net loss of CNY 27.8 million, indicating significant profitability challenges despite its substantial top line. This negative bottom-line result, with a diluted EPS of -CNY 0.17, suggests operational inefficiencies or high cost structures that are eroding gross margins in a competitive retail environment.

Earnings Power And Capital Efficiency

Operating cash flow was robust at CNY 1.07 billion, significantly outperforming net income and indicating strong cash generation from core operations. However, substantial capital expenditures of CNY -405 million highlight significant ongoing investments, likely in store refurbishments, technology, or property development, which are currently not translating into positive earnings.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 787 million against a considerable total debt burden of CNY 6.48 billion. This high leverage ratio creates a strained financial position, increasing interest expenses and potentially limiting strategic flexibility in a challenging operating environment for traditional retailers.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend per share of CNY 0.1, signaling a commitment to shareholder returns, possibly supported by its strong operating cash flow. The trend of investing heavily in capex while remaining unprofitable presents a complex growth narrative focused on long-term asset development rather than short-term earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.20 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting skepticism about its current profitability and future earnings potential. The low beta of 0.242 suggests the stock is considered less volatile than the broader market.

Strategic Advantages And Outlook

The company's key advantage is its integrated model of retail, property, and e-commerce, providing multiple revenue streams. The outlook remains challenging due to high debt and sector headwinds, requiring successful execution of its diversification strategy to improve profitability and justify its investments.

Sources

Company Financial ReportsShanghai 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