investorscraft@gmail.com

Intrinsic ValueA-Zenith Home Furnishings Co., Ltd. (603389.SS)

Previous Close$49.13
Intrinsic Value
Upside potential
Previous Close
$49.13

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

A-Zenith Home Furnishings Co., Ltd. operates within China's competitive consumer cyclical sector, specifically the furnishings, fixtures, and appliances industry. The company's core revenue model is centered on the design, manufacturing, and sale of a comprehensive portfolio of residential furniture, including living room, dining room, study, and bedroom sets, complemented by decorative items. This integrated approach extends to value-added services such as interior design consultation and furniture maintenance, aiming to provide a complete home furnishing solution. Its market position is that of a specialized domestic player, navigating a landscape dominated by both large-scale manufacturers and local artisans. The company must differentiate itself through design aesthetics, quality craftsmanship, and service offerings to capture market share in a highly fragmented and price-sensitive environment, targeting middle to upper-middle-class consumers in urban centers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 202.4 million for the period. However, operational performance was challenged, resulting in a net loss of approximately CNY 117.0 million and negative diluted EPS of CNY -0.45. This negative profitability was further evidenced by negative operating cash flow of CNY -37.6 million, indicating significant pressure on core business efficiency and cash generation during the fiscal year.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as reflected by the substantial net loss. The negative operating cash flow, which exceeded capital expenditures of CNY -4.3 million, suggests the business is consuming cash to fund operations rather than generating it. This indicates very poor capital efficiency and an inability to self-fund its activities or investments at this juncture.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 15.9 million against total debt of CNY 122.5 million, indicating potential liquidity constraints. The high debt load relative to available cash and negative cash flow from operations raises concerns about financial flexibility and the company's ability to meet its obligations without external financing or a significant operational turnaround.

Growth Trends And Dividend Policy

Recent financial results indicate a contraction rather than growth, with the company reporting a net loss. Reflecting this challenging financial position, the company's dividend policy is conservative, with a dividend per share of CNY 0 declared for the period. Capital allocation is necessarily focused on stabilizing operations rather than shareholder returns.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 7.1 billion. A beta of 1.121 suggests the stock's volatility is moderately higher than the broader market. This valuation appears to incorporate expectations for a future recovery or other strategic factors, as it is not directly supported by the current negative earnings and cash flow performance.

Strategic Advantages And Outlook

The company's strategic advantage may lie in its integrated service offering and established brand within its regional market. However, the immediate outlook is challenging, requiring a successful execution of a turnaround strategy to restore profitability and positive cash flow. Navigating intense competition and improving operational efficiency will be critical for its long-term viability.

Sources

Company FinancialsShanghai 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