investorscraft@gmail.com

Intrinsic ValueBeijing Caishikou Department Store Co.,Ltd. (605599.SS)

Previous Close$21.52
Intrinsic Value
Upside potential
Previous Close
$21.52

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

Beijing Caishikou Department Store Co., Ltd. is a distinguished retailer specializing in high-value gold jewelry and precious commodities within China's luxury goods sector. The company operates through an integrated omnichannel strategy, combining a network of directly-operated physical stores with robust online sales platforms to reach a broad consumer base. Its core revenue model is driven by the sale of gold jewelry, investment products, and cultural items, including platinum, diamonds, and colored gemstones, catering to both personal adornment and investment demands. Operating in the consumer cyclical sector, the firm leverages its long-established brand, founded in 1956, to maintain a strong market position in Beijing and beyond. It competes by offering authenticity, craftsmanship, and trusted value in precious metals, appealing to consumers seeking both luxury and financial security. The company's strategic focus on gold, a perennial store of value in Chinese culture, provides a stable foundation amid economic fluctuations, reinforcing its resilience and niche authority.

Revenue Profitability And Efficiency

The company generated robust revenue of CNY 20.23 billion for the period, demonstrating strong top-line performance in the luxury retail segment. Net income reached CNY 719 million, reflecting effective cost management and operational efficiency. The business converted a portion of earnings into operating cash flow of CNY 381 million, indicating healthy cash generation from core activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.92, underscoring the firm's earnings power on a per-share basis. Operating cash flow significantly exceeded capital expenditures of CNY 40.5 million, highlighting efficient reinvestment and strong free cash flow generation. This supports the company's ability to fund growth and returns to shareholders without excessive capital outlays.

Balance Sheet And Financial Health

The balance sheet remains solid with cash and equivalents of CNY 1.49 billion, providing ample liquidity. Total debt is modest at CNY 177 million, indicating a conservative leverage profile and strong financial health. This low debt level enhances financial flexibility and reduces risk in a cyclical industry.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.72, reflecting a commitment to returning capital. This payout, supported by strong earnings and cash flow, suggests a stable and attractive dividend policy. Growth is likely driven by brand strength and omnichannel expansion in the premium jewelry market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.09 billion, the market values the company's stable earnings and niche positioning. A beta of 0.573 indicates lower volatility relative to the market, aligning with its defensive characteristics in the luxury sector. This valuation reflects expectations of steady performance and reliable cash flows.

Strategic Advantages And Outlook

The company's strategic advantages include its longstanding brand heritage, focus on trusted precious metals, and integrated retail channels. Its outlook is supported by cultural demand for gold in China and operational efficiency. The firm is well-positioned to navigate market cycles while maintaining profitability and shareholder returns.

Sources

Company description and financial data providedShanghai 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