investorscraft@gmail.com

Intrinsic ValueYunji Inc. (YJ)

Previous Close$1.76
Intrinsic Value
Upside potential
Previous Close
$1.76

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

Yunji Inc. operates in the Chinese e-commerce sector, specializing in a membership-based social shopping platform. The company leverages a unique model where users can purchase products directly or earn commissions by promoting items within their social networks. Yunji primarily focuses on beauty, health, and household goods, catering to cost-conscious consumers seeking value-driven purchases. Despite intense competition from giants like Alibaba and JD.com, Yunji differentiates itself through its community-driven approach and tiered membership rewards. The platform’s reliance on word-of-mouth marketing and user engagement strategies positions it as a niche player in China’s rapidly evolving e-commerce landscape. However, its market share remains modest compared to industry leaders, reflecting challenges in scaling amid fierce rivalry and shifting consumer preferences.

Revenue Profitability And Efficiency

Yunji reported revenue of $417.7 million for FY 2024, reflecting its ability to generate sales despite a challenging environment. However, the company posted a net loss of $123.1 million, with diluted EPS at -$25.04, indicating persistent profitability challenges. Operating cash flow was negative at $126.1 million, exacerbated by high capital expenditures of $192.5 million, suggesting aggressive investments that have yet to yield returns.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore inefficiencies in its capital allocation. High operating costs relative to revenue highlight structural challenges in achieving scalability. While the membership model has potential, Yunji’s current earnings power remains weak, with no clear path to profitability evident in the near term.

Balance Sheet And Financial Health

Yunji maintains a cash position of $219.4 million, providing some liquidity cushion. Total debt is modest at $11.7 million, indicating a low leverage profile. However, the consistent cash burn and negative operating cash flow raise concerns about long-term financial sustainability without additional funding or improved operational performance.

Growth Trends And Dividend Policy

Revenue trends suggest stagnant growth, with no dividend payments reflecting the company’s focus on reinvestment. The lack of profitability and high capex signal a growth-at-all-costs strategy, though execution risks remain elevated. Shareholders should not expect dividends in the foreseeable future as Yunji prioritizes turnaround efforts.

Valuation And Market Expectations

The market appears skeptical of Yunji’s prospects, given its persistent losses and competitive pressures. Valuation metrics are challenging to assess due to negative earnings, leaving investors to focus on potential operational improvements or strategic shifts that could unlock value.

Strategic Advantages And Outlook

Yunji’s community-driven model offers a differentiated approach, but execution risks and competition limit its upside. The outlook remains uncertain, hinging on the company’s ability to streamline costs, enhance user engagement, and carve a sustainable niche. Without meaningful progress, Yunji may struggle to regain investor confidence in the crowded e-commerce sector.

Sources

Company filings, FY 2024 financial statements

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