investorscraft@gmail.com

Intrinsic ValueHanshang Group Co., Ltd. (600774.SS)

Previous Close$10.34
Intrinsic Value
Upside potential
Previous Close
$10.34

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

Hanshang Group Co., Ltd. operates as a diversified retail and healthcare enterprise based in Wuhan, China. Its core business model centers on department store retailing, but the company has strategically expanded into adjacent sectors to diversify its revenue streams. This expansion includes the sale of medicine and medical equipment, operation of assisted reproduction services, production of healthy beverages, and management of exhibition events. This multi-pronged approach aims to leverage its established retail footprint and brand recognition to capture value across the broader consumer cyclical and healthcare markets in its regional operating environment. The company's foundational department store business situates it within a highly competitive and traditional retail sector, while its newer ventures in healthcare represent a strategic pivot towards higher-growth, demographic-driven service offerings. Its market position is that of a regional player, navigating the challenges of China's evolving retail landscape while attempting to build a more resilient and diversified portfolio of businesses to drive long-term stability.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.18 billion for the period but reported a net loss of CNY 14.6 million, indicating significant profitability challenges. A positive operating cash flow of CNY 192.8 million suggests that core operations are generating cash, which is being used to fund investments and cover the reported loss.

Earnings Power And Capital Efficiency

Diluted EPS was negative at -CNY 0.05, reflecting the net loss for the period. The disparity between the negative net income and the strong positive operating cash flow implies non-cash charges are impacting the bottom line. Capital expenditures of CNY -60.5 million indicate ongoing investment in its diversified business operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 135.8 million against total debt of CNY 564.1 million. This level of debt, relative to its market capitalization, suggests a leveraged financial structure that warrants monitoring, especially in light of its current unprofitability.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with its loss-making position as it likely prioritizes conserving cash. The strategic expansion into healthcare and other non-core retail segments represents a clear growth initiative, though its success in translating this into bottom-line growth remains unproven based on this period's results.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.87 billion, the market is valuing the company at a significant multiple to its revenue, implying expectations of a future recovery and successful execution of its diversification strategy. A beta of 0.92 indicates stock volatility is slightly less than the broader market.

Strategic Advantages And Outlook

Its key strategic advantage lies in its diversification beyond traditional retail into healthcare-adjacent services, which may offer better long-term growth prospects. The outlook is contingent on the company successfully navigating a competitive retail environment and profitably scaling its newer business ventures to improve overall financial performance.

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