investorscraft@gmail.com

Intrinsic ValueQu Mei Home Furnishings Group Co.,Ltd (603818.SS)

Previous Close$3.69
Intrinsic Value
Upside potential
Previous Close
$3.69

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

QuMei Home Furnishings Group Co., Ltd. operates as a prominent integrated home furnishings enterprise within China's consumer cyclical sector. The company's core revenue model is built on the in-house design, manufacturing, and direct marketing of a comprehensive portfolio of furniture products, including upholstered items, beds, dining sets, storage solutions, and home entertainment units. This vertical integration from production to retail allows QuMei to maintain quality control and capture margins across the value chain. The company primarily distributes its offerings through an extensive network of proprietary showrooms, providing a controlled brand experience directly to consumers. Operating in a highly competitive and fragmented market, QuMei has established a recognizable brand identity over its multi-decade history, targeting the domestic middle-class seeking quality home solutions. Its market position is that of an established, mid-to-high-end player navigating intense competition from both large-scale manufacturers and agile local workshops, requiring continuous innovation in design and retail strategy to maintain relevance.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 3.55 billion. However, profitability was challenged, with a reported net loss of approximately CNY 163 million. Despite the bottom-line loss, operating cash flow generation remained positive at CNY 586 million, indicating that core operations are still generating cash, though earnings are being pressured by significant costs or impairments.

Earnings Power And Capital Efficiency

The diluted earnings per share of -CNY 0.24 reflects the current pressure on earnings power. The positive operating cash flow significantly exceeding capital expenditures (CNY 586M vs. CNY -64M) suggests the business model can generate cash from its operations, but this is not currently translating into accounting profitability, pointing to potential inefficiencies or non-cash charges affecting net income.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 886 million against a substantial total debt load of CNY 2.20 billion. This high degree of leverage is a notable risk factor and a key area for monitoring, as it increases financial risk and interest expense obligations, particularly in a period of reported net losses.

Growth Trends And Dividend Policy

The company maintained a dividend payment of CNY 0.02 per share despite reporting a net loss for the period, which may indicate a commitment to returning capital to shareholders or a policy based on cash flow rather than earnings. The negative net income trend presents a clear challenge to sustainable growth and raises questions about the long-term viability of the current dividend level.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.82 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting investor skepticism towards its current profitability and high leverage. A beta of 0.837 suggests the stock is slightly less volatile than the broader market, potentially indicating perceived stability or lower growth expectations.

Strategic Advantages And Outlook

The company's long-standing presence and integrated business model from manufacturing to retail provide a foundational advantage. The key strategic challenge is navigating a competitive market to return to profitability while managing a highly leveraged balance sheet. The outlook hinges on its ability to improve operational efficiency and potentially deleverage.

Sources

Company Annual ReportShanghai 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