investorscraft@gmail.com

Intrinsic ValueChongqing Department Store Co.,Ltd. (600729.SS)

Previous Close$24.60
Intrinsic Value
Upside potential
Previous Close
$24.60

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company description and financial data providedShanghai Stock Exchange filingsAnnual Report equivalent data

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