investorscraft@gmail.com

Intrinsic ValueChina National Gold Group Gold Jewellery Co.,Ltd. (600916.SS)

Previous Close$14.68
Intrinsic Value
Upside potential
Previous Close
$14.68

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

China National Gold Group Gold Jewellery operates as a prominent gold jewelry manufacturer and retailer in China's luxury goods sector, specializing in the design, production, and distribution of gold-based products. The company generates revenue through both wholesale and retail channels, leveraging an extensive network of approximately 2,000 specialty stores and 30 brand service centers across the country, complemented by growing e-commerce operations. This vertically integrated model allows the company to maintain quality control while capturing margins across the value chain. As a subsidiary of China National Gold Group, the company benefits from established brand recognition and supply chain advantages in the competitive Chinese jewelry market, positioning itself as a trusted provider in a sector where brand heritage and gold purity are critical purchase drivers. The company caters primarily to domestic consumers seeking investment-grade gold products and fashionable jewelry items, operating in a market characterized by cultural significance and increasing disposable income.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 60.5 billion, demonstrating significant scale in the gold jewelry market. However, net income of CNY 818 million reflects thin margins characteristic of the gold retail sector, where revenue figures are inflated by high gold content values. Operating cash flow of CNY 1.66 billion indicates healthy cash generation from core operations, supporting working capital needs in inventory-intensive business.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.49 reflects moderate earnings power relative to the company's substantial revenue base. The capital expenditure of CNY -76.8 million suggests efficient operations with minimal required investment in fixed assets, typical for retail-focused jewelry businesses that rely more on inventory than manufacturing infrastructure.

Balance Sheet And Financial Health

The balance sheet appears strong with substantial cash reserves of CNY 6.8 billion, providing significant liquidity buffer. Minimal total debt of CNY 375 million indicates conservative financial leverage, resulting in a robust net cash position. This financial structure supports operational flexibility in managing gold inventory volatility.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.35 per share. This represents a substantial payout ratio, reflecting management's confidence in stable cash generation. The dividend yield and policy align with mature consumer goods companies seeking to return capital to investors.

Valuation And Market Expectations

With a market capitalization of CNY 14.4 billion, the company trades at approximately 17.6 times earnings, reflecting market expectations for stable performance in the gold jewelry sector. The beta of 0.792 indicates lower volatility than the broader market, consistent with defensive consumer staples characteristics.

Strategic Advantages And Outlook

The company benefits from its affiliation with China National Gold Group, providing supply chain stability and brand credibility. Its extensive retail network and omni-channel approach position it well for sustained market presence. The outlook remains tied to Chinese consumer sentiment and gold price trends, with the company leveraging its scale advantage in a fragmented market.

Sources

Company financial reportsStock 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