Data is not available at this time.
Chongqing Department Store Co., Ltd. is a prominent regional retail operator in China's consumer cyclical sector, primarily generating revenue through its extensive network of approximately 300 physical outlets. Its core business model encompasses the operation of traditional department stores, supermarkets, and specialized electrical appliance stores, supplemented by automobile trading activities. The company leverages a multi-format retail strategy to capture consumer spending across various product categories, from daily necessities to durable goods, serving a broad customer base in Southwest China. Its market position is firmly established in the Chongqing municipality and expands into neighboring provinces including Sichuan, Guizhou, and Hubei, creating a significant regional footprint. This geographical concentration provides both defensive advantages through local market familiarity and growth potential via regional expansion opportunities within its operational sphere. The company operates in a highly competitive retail environment but maintains relevance through its physical store presence and diversified merchandise offerings tailored to local consumer preferences.
The company generated robust revenue of CNY 17.14 billion, demonstrating significant scale in the regional retail market. Profitability appears healthy with net income of CNY 1.31 billion, translating to a net margin of approximately 7.7%. Operating cash flow of CNY 2.02 billion significantly exceeds capital expenditures, indicating efficient conversion of earnings into operational liquidity.
Diluted EPS of CNY 2.99 reflects solid earnings power relative to the share count. The substantial operating cash flow generation, nearly fifteen times capital expenditures, demonstrates exceptional capital efficiency in maintaining and operating its retail footprint without requiring heavy reinvestment.
The balance sheet shows strong liquidity with CNY 4.85 billion in cash against CNY 5.02 billion in total debt, indicating manageable leverage. The cash position nearly matches debt obligations, providing financial flexibility. The company maintains a conservative beta of 0.341, suggesting lower volatility than the broader market.
The company demonstrates shareholder returns through a dividend of CNY 1.36 per share. With a market capitalization of CNY 12.49 billion and established regional presence, the company appears focused on stable operations rather than aggressive expansion, prioritizing sustainable distribution of profits to investors.
Trading at a P/E ratio of approximately 9.5 based on current earnings, the market values the company at a moderate multiple reflective of traditional retail sector expectations. The low beta suggests investors perceive the stock as a relatively stable investment within the consumer cyclical space.
The company's strategic advantage lies in its entrenched regional presence and multi-format retail approach across department stores, supermarkets, and appliance specialty stores. Its long operating history since 1950 provides brand recognition and operational experience in navigating China's evolving retail landscape, though it faces challenges from e-commerce competition.
Company description and financial data providedShanghai Stock Exchange filingsAnnual Report equivalent data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |