investorscraft@gmail.com

Intrinsic ValueTongqinglou Catering Co., Ltd. (605108.SS)

Previous Close$19.53
Intrinsic Value
Upside potential
Previous Close
$19.53

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

Tongqinglou Catering Co., Ltd. operates as a specialized catering service provider in China's competitive hospitality sector, focusing primarily on restaurant operations while also maintaining hotel management services. The company generates revenue through direct food and beverage sales across its established network of dining establishments, leveraging traditional Chinese culinary offerings to capture market share. Operating within the industrials sector under specialty business services, Tongqinglou maintains a regional presence with its headquarters in Hefei, positioning itself as a mid-market player catering to local consumer demand. The company's business model relies on operational efficiency across its hospitality properties, balancing restaurant revenue with supplementary income from hotel operations. This dual-service approach provides revenue diversification while maintaining focus on core culinary competencies within China's fragmented catering industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.52 billion with net income of CNY 100.08 million, indicating a net margin of approximately 4%. Operating cash flow of CNY 410.28 million demonstrates solid cash generation from core operations, though significant capital expenditures of CNY -1.09 billion suggest substantial investment in property and equipment expansion.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.39 reflects moderate earnings power relative to the company's scale. The substantial capital expenditure program indicates aggressive investment in capacity expansion, which may pressure near-term returns but could enhance long-term earnings potential if deployed effectively across its restaurant and hotel portfolio.

Balance Sheet And Financial Health

The balance sheet shows CNY 150.12 million in cash against total debt of CNY 1.96 billion, indicating leveraged financial positioning. This debt level, combined with ongoing capital investments, suggests an expansionary phase that requires careful liquidity management despite positive operating cash flow generation.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.12 per share distribution, representing a payout ratio of approximately 31% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings to fund growth initiatives and capacity expansion in China's competitive catering market.

Valuation And Market Expectations

With a market capitalization of CNY 5.42 billion, the company trades at approximately 2.15 times revenue and 54 times earnings. The low beta of 0.216 suggests relative insulation from broader market volatility, reflecting the defensive characteristics of the catering industry during economic fluctuations.

Strategic Advantages And Outlook

The company's established presence in China's catering sector provides operational expertise and brand recognition within its regional markets. Future performance will depend on effective capital deployment, management of expansion-related debt, and maintaining competitive positioning in China's evolving hospitality landscape amid changing consumer preferences.

Sources

Company financial statementsShanghai Stock 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