investorscraft@gmail.com

Intrinsic ValueXinjiang Winka Times Department Store Co.,Ltd. (603101.SS)

Previous Close$9.65
Intrinsic Value
Upside potential
Previous Close
$9.65

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

Xinjiang Winka Times Department Store Co.,Ltd. is a regional retail operator based in Urumqi, China, primarily engaged in the department store sector within the consumer cyclical industry. The company's core revenue model is generated through the operation of physical retail spaces, including traditional department stores, shopping centers, and supermarkets, which serve as destinations for a broad range of consumer goods. Its operations are concentrated in the Xinjiang region, positioning it as a significant local player in a competitive and evolving retail landscape characterized by the growing influence of e-commerce. The company's market position is inherently tied to regional economic conditions and consumer spending patterns, requiring a focus on in-store experience and local consumer loyalty to maintain its foothold.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.41 billion, demonstrating its scale in the regional retail market. Profitability was evident with net income of CNY 58.4 million, though this represents a relatively narrow margin. Strong operating cash flow of CNY 424.8 million significantly exceeded net income, indicating healthy cash conversion from its core retail operations and effective working capital management.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.12, reflecting the company's earnings power on a per-share basis. Capital expenditures of CNY -417.2 million indicate significant investment back into the business, likely for maintaining and modernizing its physical store portfolio. The disparity between robust operating cash flow and substantial capex suggests a capital-intensive business model focused on sustaining its asset base.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 195.1 million against total debt of CNY 1.32 billion, indicating a leveraged financial structure common for companies with significant property and leasehold investments. This debt level, relative to its market capitalization and cash generation, requires careful assessment of interest coverage and refinancing risks in the current economic climate.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.05. This payout represents a distribution of a portion of its annual earnings. Future growth is likely contingent on same-store sales performance and potential regional expansion, facing headwinds from shifting consumer preferences towards digital commerce channels.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.13 billion, the market values the company. A beta of -0.021 is highly unusual and may indicate specific, non-systematic risk factors or a unique trading pattern for this listed security, suggesting its price movement has been largely disconnected from broader market swings.

Strategic Advantages And Outlook

The company's primary strategic advantage is its established presence as a brick-and-mortar retailer in its operating region. The key challenge and focus for outlook will be navigating the industry-wide transition to omnichannel retailing and adapting to new consumer behaviors to protect its market share and ensure long-term relevance in a highly competitive sector.

Sources

Public financial disclosuresShanghai Stock Exchange filings

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