investorscraft@gmail.com

Intrinsic ValueLanzhou Lishang Guochao Industrial Group Co.,Ltd (600738.SS)

Previous Close$5.36
Intrinsic Value
Upside potential
Previous Close
$5.36

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

Lanzhou Lishang Guochao Industrial Group operates as a regional department store retailer in China's consumer cyclical sector, headquartered in Lanzhou. Its core revenue model is generated through the sale of a diverse product portfolio including food, cosmetics, gold jewelry, apparel, footwear, luggage, and household appliances within its physical retail locations. The company supplements this primary retail income with revenue streams from its owned hotel and restaurant operations, creating a modestly diversified service offering. Furthermore, the group engages in property construction, developing its own shopping malls, hotels, and office spaces, which supports its asset base and long-term operational strategy. Operating in a highly competitive and fragmented market, the company maintains a focused regional presence rather than a national footprint. Its market positioning is that of a traditional, brick-and-mortar retailer adapting to the challenges posed by e-commerce giants and shifting consumer preferences. The 'Guochao' branding suggests an effort to align with nationalist consumer trends, though its scale remains limited compared to major national retail chains.

Revenue Profitability And Efficiency

The company reported revenue of CNY 666 million for the period. It demonstrated solid profitability with net income of CNY 72.6 million, translating to a healthy net margin. Operating cash flow of CNY 142.8 million significantly exceeded net income, indicating strong cash conversion from its core retail and hospitality operations, which is a positive indicator of operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.10, reflecting the company's earnings power on a per-share basis. The substantial operating cash flow, which covered capital expenditures comfortably, suggests effective management of working capital and adequate cash generation to fund its ongoing store and property development activities without excessive external financing.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 316.3 million against total debt of CNY 553.6 million. This indicates a moderate level of leverage. The company's financial health appears manageable, with sufficient liquidity from operations to service its obligations, though the debt load is a factor for ongoing monitoring.

Growth Trends And Dividend Policy

The company has established a dividend policy, distributing CNY 0.015 per share. This signifies a commitment to returning capital to shareholders. Future growth is likely tied to the performance of its core retail segment and the successful development and monetization of its property construction projects in a challenging retail environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.76 billion, the market assigns a specific multiple to the company's earnings and cash flows. A beta below 1.0 suggests the stock has historically been less volatile than the broader market, which may reflect investor perceptions of its stable, albeit regional and traditional, business model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated model of retail, hospitality, and property development, which provides some diversification. Its outlook is intrinsically linked to regional consumer spending patterns and its ability to modernize its retail offerings to compete effectively with larger online and offline competitors in the Chinese market.

Sources

Company DescriptionFinancial Data Provided

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