investorscraft@gmail.com

Intrinsic ValueFESCO Group Co., Ltd. (600861.SS)

Previous Close$18.57
Intrinsic Value
Upside potential
Previous Close
$18.57

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

FESCO Group Co., Ltd. operates as a prominent department store retailer in China, generating revenue through the sale of a diverse portfolio of consumer goods. Its core business model involves operating physical retail locations that offer an extensive range of products, including apparel, sports equipment, footwear, cosmetics, jewelry, home appliances, and food items. The company is strategically positioned within the competitive Chinese retail sector, catering to the daily consumption needs of urban and suburban populations. Its market position is anchored by its long-standing presence since 1992 and its base in the significant economic hub of Beijing, providing a stable, albeit traditional, brick-and-mortar retail footprint in a market increasingly influenced by e-commerce. FESCO's operations fall under the Specialty Business Services industry within the broader Industrials sector, reflecting its focus on specialized retail services rather than pure merchandise manufacturing.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 43.03 billion for the period, demonstrating a significant market footprint. However, net income of CNY 791.4 million indicates a relatively thin net profit margin of approximately 1.8%, suggesting high operational costs or competitive pressures inherent in the physical retail sector. Operating cash flow of CNY 305.7 million was positive but notably lower than net income.

Earnings Power And Capital Efficiency

FESCO generated diluted earnings per share of CNY 1.4, providing a clear measure of its earnings power on a per-share basis. The company's capital expenditure was a modest negative CNY 33.06 million, indicating limited investment in new property and equipment during this period, which may reflect a mature store footprint or a conservative approach to expansion in a challenging retail environment.

Balance Sheet And Financial Health

The balance sheet appears conservatively positioned with a strong liquidity profile, evidenced by a substantial cash and equivalents position of CNY 7.58 billion. Total debt is relatively low at CNY 457 million, resulting in a robust net cash position and indicating very low financial leverage and strong solvency, which provides a significant buffer against market downturns.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.699 per share. This represents a payout ratio of approximately 50% based on its reported EPS, indicating a commitment to returning capital to shareholders while retaining a portion of earnings for potential reinvestment or to maintain its strong balance sheet.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.32 billion, the market values the company at a significant discount to its annual revenue, reflecting investor skepticism about future growth prospects in the traditional retail sector. A beta of 0.335 suggests the stock is considered less volatile than the broader market, typical of a value-oriented, established company.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-established brand presence in Beijing and a fortress-like balance sheet with minimal debt. The outlook is challenged by the structural shift towards e-commerce and evolving consumer preferences, requiring potential strategic pivots to sustain relevance and profitability in the long term.

Sources

Company FilingsShanghai Stock Exchange

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