investorscraft@gmail.com

Intrinsic ValueNanjing OLO Home Furnishing Co.,Ltd (603326.SS)

Previous Close$10.13
Intrinsic Value
Upside potential
Previous Close
$10.13

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

Nanjing OLO Home Furnishing Co., Ltd. operates within China's competitive consumer cyclical sector, specifically in the home furnishings, fixtures, and appliances industry. The company's core revenue model is vertically integrated, encompassing the entire value chain from the design and development to the production and direct sale of its home furnishing products. Its primary offerings include a comprehensive range of kitchen cabinets, specialized art retaining wall series, and full-house furniture solutions, targeting domestic homeowners seeking integrated interior design. Operating since 2006 and headquartered in Nanjing, the company leverages its localized manufacturing and design capabilities to serve the Chinese market. Its market positioning is that of a specialized, integrated provider rather than a mass-market retailer, focusing on customers looking for cohesive home furnishing packages. This strategy allows it to capture value across multiple product categories within a single project, differentiating it from competitors who may only offer individual product lines.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 1.43 billion for the period. Profitability was solid, with net income reaching CNY 121.5 million, translating to a net margin of approximately 8.5%. Strong operating cash flow of CNY 455 million significantly exceeded capital expenditures, indicating highly efficient conversion of earnings into cash and effective management of the operational cycle.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.38, reflecting the company's earnings power. The substantial operating cash flow, which is nearly four times the net income, underscores exceptional capital efficiency and the ability to generate cash from core operations without heavy reliance on external financing or excessive working capital investments.

Balance Sheet And Financial Health

The balance sheet appears healthy with a strong liquidity position, evidenced by cash and equivalents of CNY 511.3 million. Total debt is reported at CNY 344.1 million. The significant cash balance provides a substantial buffer against this debt, suggesting a low-risk financial structure and ample capacity to fund operations and strategic initiatives.

Growth Trends And Dividend Policy

Specific historical growth rates are unavailable for trend analysis. However, the company has demonstrated a shareholder-friendly capital allocation policy by distributing a dividend of CNY 0.50 per share. This payout, which exceeds the diluted EPS, indicates a potentially special distribution or a policy prioritizing direct returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.78 billion, the market values the company at roughly 1.9 times its annual revenue. A beta of 0.54 suggests the stock has been significantly less volatile than the broader market, indicating investor perception of it as a relatively lower-risk investment within its sector.

Strategic Advantages And Outlook

The company's key advantages include its integrated business model and focus on the full-house furniture segment. Its strong cash generation provides financial flexibility to navigate market cycles and invest in growth. The outlook is tied to the health of the Chinese consumer cyclical sector and residential property market, which drive demand for its products.

Sources

Company DescriptionProvided Financial 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