investorscraft@gmail.com

Intrinsic ValueInzone Group Co.,Ltd (600858.SS)

Previous Close$6.65
Intrinsic Value
Upside potential
Previous Close
$6.65

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

Inzone Group operates as a diversified retail conglomerate in China's competitive consumer cyclical sector, primarily through department stores, supermarkets, and shopping centers. The company employs a multi-format retail strategy that includes physical outlets, e-commerce platforms, and various retail channels to capture different consumer segments. Founded in 1984 and headquartered in Jinan, Inzone has established a regional presence in China's retail landscape, focusing on mid-market consumers through its department store operations. The company's revenue model combines traditional brick-and-mortar sales with emerging digital commerce, positioning itself as an omnichannel retailer adapting to evolving consumer preferences. Inzone operates in a highly fragmented market dominated by both international giants and local competitors, requiring strategic differentiation through location selection, merchandise mix, and customer experience. The company's market position reflects the challenges facing traditional department stores amid China's rapidly changing retail environment and shifting consumer behaviors toward online shopping and experiential retail.

Revenue Profitability And Efficiency

Inzone generated CNY 5.42 billion in revenue with net income of CNY 67.65 million, reflecting thin margins characteristic of the competitive retail sector. The company's operating cash flow of CNY 838.58 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY -103.65 million suggest prudent investment management in a challenging retail environment.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.13, demonstrating modest earnings power relative to its revenue base. Operating cash flow substantially exceeded net income, indicating quality earnings and efficient working capital management. The cash flow generation capability supports operational flexibility despite margin pressures in the retail sector.

Balance Sheet And Financial Health

Inzone maintains CNY 1.67 billion in cash against total debt of CNY 4.70 billion, indicating moderate liquidity coverage. The debt level reflects typical capital structure for retail operations requiring inventory financing and property investments. The balance sheet structure suggests manageable financial leverage with adequate cash reserves for operational needs.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.053 per share, representing a payout from current earnings. The retail sector faces structural challenges from e-commerce disruption, requiring strategic adaptation. Dividend payments indicate management's commitment to shareholder returns despite industry headwinds and transformation requirements.

Valuation And Market Expectations

With a market capitalization of CNY 3.09 billion, the company trades at approximately 0.57 times revenue, reflecting market skepticism toward traditional retail models. The beta of 0.54 indicates lower volatility than the broader market, suggesting perceived stability despite sector challenges. Valuation multiples reflect the transition pressures facing physical retail operations.

Strategic Advantages And Outlook

Inzone's multi-format approach provides diversification across retail channels, potentially mitigating sector-specific risks. The company's established presence since 1984 offers brand recognition and operational experience. However, the outlook remains challenged by digital transformation requirements and evolving consumer preferences in China's competitive retail landscape.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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