investorscraft@gmail.com

Intrinsic ValueWenfeng Great World Chain Development Corporation (601010.SS)

Previous Close$2.64
Intrinsic Value
Upside potential
Previous Close
$2.64

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

Wenfeng Great World Chain Development Corporation operates as a regional retail conglomerate in China's consumer cyclical sector, primarily through its network of department stores and supermarkets. Its core revenue model is generated from the sale of general merchandise, food, and household goods directly to consumers through its physical retail locations. The company has strategically expanded its service offerings to include maintenance and installation for household appliances, creating an integrated customer experience and an additional revenue stream. This diversification into value-added services, coupled with its warehousing and distribution capabilities, provides a competitive edge in its operating region. Based in Nantong, the company maintains a strong local market presence, catering to the daily consumption needs of its community. Its position is that of a well-established, traditional retailer navigating the challenges posed by the rapid growth of e-commerce and shifting consumer preferences in the Chinese market.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.89 billion for the period. It demonstrated solid profitability with net income of CNY 159.1 million, translating to a net profit margin of roughly 8.4%. Operating cash flow was robust at CNY 303.5 million, significantly exceeding capital expenditures, indicating healthy cash generation from its core retail operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.09, reflecting the company's earnings power on its substantial share base. The strong operating cash flow, which was nearly double the net income, underscores high-quality earnings and efficient conversion of profits into cash. This provides significant internal funding for operations and potential investments.

Balance Sheet And Financial Health

The balance sheet appears conservative with a cash position of CNY 701.5 million significantly outweighing total debt of CNY 115.8 million. This low leverage and substantial liquidity position indicate a very strong financial health, providing a considerable buffer against market downturns and operational challenges.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.105. This payout represents a substantial portion of its earnings, signaling a commitment to returning capital to shareholders. Future growth will likely be driven by operational efficiency within its existing regional footprint.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.18 billion, the market values the company at a significant premium to its book value and earnings. A beta of 0.345 suggests the stock is perceived as less volatile than the broader market, likely reflecting its stable, traditional business model and strong balance sheet.

Strategic Advantages And Outlook

Its key advantages include a strong local brand, integrated service offerings, and a fortress balance sheet. The primary outlook challenge is adapting to the competitive pressures from e-commerce and modern retail formats, requiring continuous operational optimization to maintain relevance and profitability in a evolving consumer landscape.

Sources

Company Financial ReportsPublic Market Data

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