investorscraft@gmail.com

Intrinsic ValueXinjiang Youhao(Group)Co.,Ltd (600778.SS)

Previous Close$7.31
Intrinsic Value
Upside potential
Previous Close
$7.31

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

Xinjiang Youhao (Group) Co., Ltd. operates as a diversified commercial retail enterprise in China's Xinjiang region, focusing on the consumer cyclical sector. Its core revenue model is generated through the operation of a multi-format retail portfolio, including large-scale shopping centers, traditional department stores, supermarkets, specialized electric appliance stores, and a gourmet dining chain. This integrated approach captures consumer spending across various categories, from daily necessities to discretionary purchases and dining experiences. The company's market position is inherently regional, deeply entrenched in Urumqi and its surrounding areas since its 1958 founding, providing it with a stable, local customer base and brand recognition. It operates in a highly competitive and fragmented industry, facing pressure from both national retail chains and the growing dominance of e-commerce platforms. Its strategy relies on its physical footprint and diversified service offerings to maintain relevance in the regional retail landscape.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.60 billion, demonstrating its significant scale in regional retail. However, profitability is a key concern, with net income of only CNY 3.18 million, resulting in a very thin net margin. This indicates high operating costs relative to sales, a common challenge in the competitive brick-and-mortar retail sector, pressuring overall operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share were minimal at CNY 0.01, reflecting weak earnings power. A positive sign is the strong operating cash flow of CNY 198.5 million, which significantly exceeds net income, suggesting healthy cash generation from core operations. Capital expenditures were modest at CNY 29.4 million, indicating a maintenance-level approach to reinvestment.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 335.2 million, providing some liquidity. However, total debt is substantial at CNY 1.03 billion, which is a significant burden relative to its modest earnings. This elevated leverage level is a primary risk factor for the company's overall financial health and stability.

Growth Trends And Dividend Policy

The company's growth trajectory appears stagnant, with minimal profits and a dividend per share of zero, indicating a non-existent dividend policy. All capital is likely being retained to fund operations and manage its debt load, with no current capacity to return capital to shareholders or signal confidence through distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.25 billion, the market assigns a low valuation multiple to its earnings, reflecting skepticism about future growth and profitability. The low beta of 0.32 suggests the stock is perceived as less volatile than the broader market, potentially viewed as a stable, albeit low-growth, regional entity.

Strategic Advantages And Outlook

Its main advantage is its long-established, multi-format presence in its local Xinjiang market. The outlook is challenged by intense competition, the structural shift to e-commerce, and high financial leverage. Success will depend on optimizing its existing asset base and navigating a difficult operating environment for traditional retailers.

Sources

Company DescriptionPublic Financial 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