investorscraft@gmail.com

Intrinsic ValueLiqun Commercial Group Co.,Ltd. (601366.SS)

Previous Close$5.09
Intrinsic Value
Upside potential
Previous Close
$5.09

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

Liqun Commercial Group operates as a regional retail chain in China's competitive consumer cyclical sector, focusing primarily on department stores, supermarkets, convenience stores, and electrical appliance retailing. The company generates revenue through direct retail sales across its physical store network, serving consumer demand for daily necessities, apparel, home goods, and electronics. Operating primarily in the Shandong province with headquarters in Qingdao, Liqun maintains a regional market position rather than national scale, competing against both larger national retailers and local market players. The company's multi-format approach allows it to capture different consumer segments and shopping occasions, though it faces significant pressure from e-commerce penetration and changing consumer preferences. Its established store network provides local market presence, but the traditional brick-and-mortar retail model requires continuous adaptation to omnichannel retail trends and competitive market dynamics.

Revenue Profitability And Efficiency

The company reported revenue of CNY 7.44 billion with modest net income of CNY 27.2 million, indicating thin profit margins characteristic of the competitive retail sector. Operating cash flow of CNY 833.5 million significantly exceeded net income, suggesting healthy cash generation from operations despite margin pressures. Capital expenditures of CNY -231.7 million reflect ongoing investments in maintaining and potentially expanding the retail store network.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.032 demonstrates limited earnings power relative to the company's revenue base, highlighting the challenging margin environment in traditional retail. The substantial operating cash flow generation compared to net income indicates strong working capital management and efficient cash conversion from sales activities. The company's capital allocation appears focused on maintaining operational capabilities rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet shows total debt of CNY 7.42 billion significantly exceeding cash and equivalents of CNY 923.6 million, indicating leveraged financial positioning. The debt level appears substantial relative to the company's market capitalization of CNY 3.9 billion, suggesting potential financial constraints. Current liquidity appears managed through operational cash flows, though the debt structure warrants monitoring for retail sector headwinds.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.02 per share distribution, representing a payout from limited earnings. Growth trends in traditional brick-and-mortar retail face structural challenges from e-commerce competition and changing consumer behavior. The dividend commitment suggests management's focus on shareholder returns despite operating in a transitioning retail landscape.

Valuation And Market Expectations

Trading at a market capitalization of CNY 3.9 billion, the company's valuation reflects market skepticism about traditional retail models. The low beta of 0.27 indicates relative insulation from broader market volatility but may also suggest limited growth expectations. Valuation metrics likely incorporate concerns about sector disruption and competitive pressures affecting future profitability.

Strategic Advantages And Outlook

The company's regional presence and multi-format retail approach provide some defensive positioning within local markets. However, the outlook remains challenging due to sector-wide pressures from digital transformation and intense competition. Success will depend on adapting to omnichannel retail trends and optimizing the existing store network while managing financial leverage in a evolving consumer environment.

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