investorscraft@gmail.com

Intrinsic ValueJiajiayue Group Co., Ltd. (603708.SS)

Previous Close$13.01
Intrinsic Value
Upside potential
Previous Close
$13.01

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

Jiajiayue Group Co., Ltd. operates as a prominent regional supermarket chain in China's consumer cyclical sector, focusing primarily on the operation of hypermarkets and comprehensive supermarkets. The company generates revenue through the retail sale of a diverse range of consumer goods, leveraging its extensive physical store network across Shandong province and beyond. Its core business model centers on volume-driven sales, supply chain management, and in-store customer experiences within the highly competitive Chinese retail market. Jiajiayue maintains a significant market position in its regional strongholds, competing with both domestic chains and international retailers by emphasizing local consumer preferences, community integration, and operational scale. The company's strategic footprint includes multiple store formats tailored to different urban and suburban demographics, enhancing its accessibility and market penetration. As a subsidiary of a larger holding group, it benefits from centralized procurement and branding while facing evolving consumer trends toward e-commerce integration and omnichannel retail experiences.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 18.3 billion, demonstrating significant scale in the competitive retail sector. However, net income of CNY 132 million indicates thin margins, reflecting intense competition and operational cost pressures. Positive operating cash flow of CNY 1.15 billion suggests effective working capital management despite margin constraints.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.21 reflects modest earnings power relative to the company's substantial revenue base. Capital expenditures of CNY -477 million indicate ongoing investments in store maintenance and potential expansion, though the ratio to operating cash flow suggests disciplined capital allocation in a low-margin environment.

Balance Sheet And Financial Health

The balance sheet shows CNY 2.07 billion in cash against total debt of CNY 3.97 billion, indicating moderate leverage. The cash position provides liquidity for operations, though debt levels require careful management given the industry's thin profitability and competitive dynamics.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.19, representing a substantial payout relative to earnings. This policy suggests management's confidence in stable cash generation, though growth investments appear balanced with returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of CNY 7.14 billion, the company trades at a moderate valuation multiple relative to earnings. The beta of 0.527 indicates lower volatility than the broader market, reflecting the defensive nature of the grocery retail sector in investor perceptions.

Strategic Advantages And Outlook

Jiajiayue's extensive store network and regional dominance provide competitive advantages through scale and local market knowledge. The outlook depends on navigating e-commerce disruption, cost inflation, and changing consumer preferences while leveraging its established physical presence in China's evolving retail landscape.

Sources

Company financial reportsStock exchange disclosures

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