investorscraft@gmail.com

Intrinsic ValueYonghui Superstores Co., Ltd. (601933.SS)

Previous Close$4.40
Intrinsic Value
Upside potential
Previous Close
$4.40

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

Yonghui Superstores Co., Ltd. is a major Chinese hypermarket and supermarket chain operating in the highly competitive consumer cyclical sector. Founded in 1995 and headquartered in Fuzhou, the company generates revenue through the operation of approximately 1,000 physical retail stores across China, selling a wide array of groceries, fresh produce, and general merchandise directly to consumers. Its core business model relies on achieving economies of scale in procurement, efficient supply chain management, and driving high inventory turnover to maintain competitive pricing. The company operates in a sector characterized by intense competition from both domestic rivals and e-commerce giants, positioning itself as a large-scale brick-and-mortar retailer focused on a broad customer base. Its market position is that of a significant national player, though it faces ongoing pressure to adapt its traditional retail model to the evolving omnichannel landscape and shifting consumer preferences towards digital and convenience-oriented shopping experiences.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 67.6 billion for the period, demonstrating its significant scale and market presence. However, this was accompanied by a net loss of CNY 1.47 billion, indicating severe pressure on profitability and operational efficiency. The negative diluted EPS of CNY -0.16 further confirms the challenging environment, where top-line performance has not translated into bottom-line results, likely due to intense competitive and cost pressures.

Earnings Power And Capital Efficiency

Yonghui's core earnings power is currently negative, as evidenced by the substantial net loss. Positively, the company generated positive operating cash flow of CNY 2.19 billion, which suggests its core operations are still cash-generative despite the accounting loss. Capital expenditures of CNY -475 million indicate a moderated investment pace, possibly reflecting a strategic pullback in store expansion to preserve cash during this difficult period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 4.0 billion, providing some immediate liquidity. However, this is overshadowed by a significant total debt burden of CNY 20.4 billion, creating a highly leveraged financial structure. This substantial debt load, combined with ongoing losses, raises concerns about long-term financial health and the company's ability to service its obligations without a swift operational turnaround.

Growth Trends And Dividend Policy

Current trends are defined by profitability challenges rather than growth, with the company reporting a net loss for the period. Reflecting this financial stress and the need to conserve capital, the dividend per share was zero. The strategic focus appears to be on stabilizing operations and managing the balance sheet rather than pursuing aggressive expansion or returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 47.7 billion, the market is valuing the company at a significant discount to its annual revenue, which is typical for a loss-making enterprise in a challenging sector. The low beta of 0.449 suggests the stock is perceived as less volatile than the broader market, possibly reflecting its established scale, though it also implies muted expectations for a near-term recovery or high growth.

Strategic Advantages And Outlook

Yonghui's primary advantages are its extensive store network and established brand recognition in China's retail landscape. The outlook remains challenging, requiring a successful strategic pivot to improve profitability, potentially through cost optimization, format innovation, or a stronger digital integration to compete effectively against both offline rivals and e-commerce platforms. Navigating the intense competition and debt burden is critical for its future viability.

Sources

Company Description and Financial Data Provided

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