investorscraft@gmail.com

Intrinsic ValueGansu Guofang Industry & Trade (Group) Co., Ltd. (601086.SS)

Previous Close$10.10
Intrinsic Value
Upside potential
Previous Close
$10.10

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

Gansu Guofang Industry & Trade operates as a regional department store retailer in China's competitive consumer cyclical sector, focusing on the northwestern Gansu province market. The company generates revenue through its multi-brand retail operations spanning department stores, supermarkets, and electrical appliance stores under the Guofong banner. This diversified retail approach allows the company to capture consumer spending across different product categories while maintaining a strong regional presence in its home market. The company's business model relies on traditional brick-and-mortar retail operations, serving local consumers through established physical locations rather than e-commerce channels. As a regional player in China's fragmented retail landscape, Gansu Guofang maintains a niche position serving local consumer needs while facing intense competition from both national retail chains and emerging digital commerce platforms. The company's market positioning reflects a traditional retail approach with deep roots in its regional market, though it operates in an industry undergoing significant transformation due to changing consumer preferences and digital disruption.

Revenue Profitability And Efficiency

The company reported revenue of CNY 757.1 million with net income of CNY 58.0 million, indicating a net margin of approximately 7.7%. Operating cash flow of CNY 254.8 million significantly exceeded net income, suggesting strong cash conversion efficiency. Capital expenditures of CNY 92.1 million represent ongoing investment in maintaining and potentially expanding retail operations.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.088, the company demonstrates modest earnings power relative to its market capitalization. The substantial operating cash flow generation relative to net income indicates effective working capital management. The company maintains adequate capital efficiency through its regional retail operations, though growth prospects appear limited given the challenging retail environment.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with cash and equivalents of CNY 799.9 million against total debt of CNY 225.6 million, indicating a conservative financial structure. The net cash position provides financial flexibility and stability, though it may suggest underutilized capital for a company of this size in a competitive industry.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.08 per share, representing a payout ratio of approximately 91% based on current EPS. This high payout ratio suggests limited retention for growth investments. The regional focus and traditional retail model may constrain significant growth opportunities in the evolving Chinese retail market.

Valuation And Market Expectations

Trading at a market capitalization of CNY 8.1 billion, the company's valuation reflects a P/E ratio of approximately 140x based on current earnings. The low beta of 0.598 indicates relative stability compared to the broader market, though the high valuation multiple suggests market expectations may be disconnected from current fundamental performance.

Strategic Advantages And Outlook

The company's primary advantage lies in its established regional presence and multi-format retail approach. However, the traditional department store model faces structural challenges from e-commerce and changing consumer preferences. The outlook remains cautious given industry headwinds and the need for potential business model adaptation to remain competitive in China's evolving retail landscape.

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