investorscraft@gmail.com

Intrinsic ValueNanning Department Store Co., Ltd. (600712.SS)

Previous Close$6.56
Intrinsic Value
Upside potential
Previous Close
$6.56

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

Nanning Department Store operates as a regional retail conglomerate in China's consumer cyclical sector, primarily through traditional department stores and supermarkets while diversifying into adjacent businesses. The company generates revenue through brick-and-mortar retail operations, e-commerce platforms, automotive sales, and commercial real estate activities, serving the Guangxi region with a focus on mid-market consumer goods. Despite operating in a highly competitive retail environment dominated by national chains and e-commerce giants, the company maintains a localized market presence through its established store network and diversified service offerings. Its multi-channel approach attempts to capture various consumer spending segments, though it faces significant pressure from both online retailers and larger physical competitors with greater scale advantages. The company's longevity since 1956 provides historical market familiarity but requires continuous adaptation to modern retail dynamics and shifting consumer preferences in China's evolving retail landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 617.2 million but experienced a net loss of CNY 31.6 million, indicating operational challenges in a competitive retail environment. Negative operating cash flow of CNY 12.4 million combined with substantial capital expenditures suggests strained liquidity management. The diluted EPS of -CNY 0.058 reflects pressure on per-share profitability amid difficult market conditions.

Earnings Power And Capital Efficiency

Negative earnings and cash flow generation highlight significant challenges in converting revenue into sustainable profits. The company's capital allocation appears constrained, with capital expenditures exceeding operating cash flow, indicating potential investment requirements that outpace operational cash generation capabilities. This suggests limited earnings power in the current operational framework.

Balance Sheet And Financial Health

The balance sheet shows CNY 103.1 million in cash against total debt of CNY 197.7 million, indicating moderate leverage but constrained liquidity. The negative operating cash flow raises concerns about the company's ability to service obligations without additional financing. The capital structure appears manageable but requires careful monitoring given operational cash burn.

Growth Trends And Dividend Policy

With negative earnings and no dividend distribution, the company demonstrates no current capacity for shareholder returns. The challenging revenue performance and losses suggest contraction rather than growth in traditional retail operations. The diversification into e-commerce and other businesses has yet to demonstrate meaningful offset to core retail declines.

Valuation And Market Expectations

Trading at a market capitalization of CNY 4.0 billion, the market appears to be pricing in potential recovery or strategic value beyond current financial metrics. The beta of 0.96 indicates sensitivity slightly below broader market movements, suggesting investors view the company as having moderate cyclical characteristics typical of consumer discretionary stocks.

Strategic Advantages And Outlook

The company's regional presence and diversified business model provide some insulation against pure retail volatility, though execution challenges remain significant. Success depends on effectively leveraging its real estate assets and transitioning to more sustainable multi-channel retailing while managing the decline of traditional department store operations in a rapidly evolving Chinese retail market.

Sources

Company financial reportsShanghai Stock Exchange disclosures

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