investorscraft@gmail.com

Intrinsic ValueLeysen Jewellery Inc. (603900.SS)

Previous Close$9.27
Intrinsic Value
Upside potential
Previous Close
$9.27

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

Leysen Jewellery Inc. operates as a specialized diamond jewelry retailer in China's competitive luxury goods sector, focusing on design, development, and retail distribution of high-quality diamond products. The company employs a vertically integrated business model that encompasses brand operation management, allowing it to maintain control over product quality and brand consistency. Operating under its former name Tesiro Jewelry, Leysen has established a presence in the Chinese market since 1999, targeting affluent consumers seeking premium jewelry items. The company's market position reflects the challenges of operating in China's discretionary spending environment, where consumer preferences and economic conditions significantly impact luxury purchases. Leysen competes with both international luxury brands and domestic jewelry retailers, requiring sophisticated brand differentiation and customer engagement strategies to maintain relevance in this crowded marketplace.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.22 billion for the period but experienced significant challenges with a net loss of CNY -184.3 million. Operating cash flow was negative at CNY -208.4 million, indicating substantial operational headwinds in converting sales to cash. The negative earnings per share of CNY -0.54 reflects the profitability pressures facing the business in the current market environment.

Earnings Power And Capital Efficiency

Leysen's earnings power appears constrained by market conditions and operational challenges, as evidenced by the substantial net loss. Capital expenditures of CNY -16.4 million suggest moderate investment in maintaining operations rather than aggressive expansion. The negative operating cash flow relative to revenue indicates inefficiencies in working capital management or inventory challenges common in the jewelry retail sector.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 159.8 million against total debt of CNY 17.9 million, suggesting adequate liquidity for near-term obligations. The balance sheet structure appears relatively conservative with low leverage, though the negative cash flow from operations raises concerns about sustainable financial health without improved operational performance or external financing.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.10 per share, indicating a commitment to shareholder returns despite current challenges. The negative growth trends in profitability and cash generation suggest the company is navigating a difficult period in the luxury retail cycle, potentially affected by changing consumer preferences and economic conditions in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.8 billion, the market appears to be pricing in recovery potential despite current financial challenges. The beta of 0.742 suggests lower volatility than the broader market, possibly reflecting investor perception of the company's established market position and potential for turnaround in the luxury retail sector.

Strategic Advantages And Outlook

Leysen's long-standing presence since 1999 provides brand recognition and operational experience in China's jewelry market. The company's focus on diamond jewelry specialization and integrated brand management could position it for recovery when consumer discretionary spending improves. However, the outlook remains challenging given current negative profitability and cash flow metrics, requiring strategic adjustments to adapt to evolving market conditions.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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