X

Xilinmen Furniture Co Ltd
SSE:603008

Watchlist Manager
Xilinmen Furniture Co Ltd
SSE:603008
Watchlist
Price: 17.44 CNY Market Closed
Market Cap: 6.6B CNY
Have any thoughts about
Xilinmen Furniture Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Xilinmen Furniture Co Ltd stock under the Base Case scenario is 37.32 CNY. Compared to the current market price of 17.44 CNY, Xilinmen Furniture Co Ltd is Undervalued by 53%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
37.32 CNY
Undervaluation 53%
Intrinsic Value
Price
X
Worst Case
Base Case
Best Case

Valuation Backtest
Xilinmen Furniture Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Xilinmen Furniture Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Xilinmen Furniture Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Xilinmen Furniture Co Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Xilinmen Furniture Co Ltd

Provide an overview of the primary business activities
of Xilinmen Furniture Co Ltd.

What unique competitive advantages
does Xilinmen Furniture Co Ltd hold over its rivals?

What risks and challenges
does Xilinmen Furniture Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Xilinmen Furniture Co Ltd.

Provide P/S
for Xilinmen Furniture Co Ltd.

Provide P/E
for Xilinmen Furniture Co Ltd.

Provide P/OCF
for Xilinmen Furniture Co Ltd.

Provide P/FCFE
for Xilinmen Furniture Co Ltd.

Provide P/B
for Xilinmen Furniture Co Ltd.

Provide EV/S
for Xilinmen Furniture Co Ltd.

Provide EV/GP
for Xilinmen Furniture Co Ltd.

Provide EV/EBITDA
for Xilinmen Furniture Co Ltd.

Provide EV/EBIT
for Xilinmen Furniture Co Ltd.

Provide EV/OCF
for Xilinmen Furniture Co Ltd.

Provide EV/FCFF
for Xilinmen Furniture Co Ltd.

Provide EV/IC
for Xilinmen Furniture Co Ltd.

Show me price targets
for Xilinmen Furniture Co Ltd made by professional analysts.

What are the Revenue projections
for Xilinmen Furniture Co Ltd?

How accurate were the past Revenue estimates
for Xilinmen Furniture Co Ltd?

What are the Net Income projections
for Xilinmen Furniture Co Ltd?

How accurate were the past Net Income estimates
for Xilinmen Furniture Co Ltd?

What are the EPS projections
for Xilinmen Furniture Co Ltd?

How accurate were the past EPS estimates
for Xilinmen Furniture Co Ltd?

What are the EBIT projections
for Xilinmen Furniture Co Ltd?

How accurate were the past EBIT estimates
for Xilinmen Furniture Co Ltd?

Compare the revenue forecasts
for Xilinmen Furniture Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Xilinmen Furniture Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Xilinmen Furniture Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Xilinmen Furniture Co Ltd compared to its peers.

Compare the P/E ratios
of Xilinmen Furniture Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Xilinmen Furniture Co Ltd with its peers.

Analyze the financial leverage
of Xilinmen Furniture Co Ltd compared to its main competitors.

Show all profitability ratios
for Xilinmen Furniture Co Ltd.

Provide ROE
for Xilinmen Furniture Co Ltd.

Provide ROA
for Xilinmen Furniture Co Ltd.

Provide ROIC
for Xilinmen Furniture Co Ltd.

Provide ROCE
for Xilinmen Furniture Co Ltd.

Provide Gross Margin
for Xilinmen Furniture Co Ltd.

Provide Operating Margin
for Xilinmen Furniture Co Ltd.

Provide Net Margin
for Xilinmen Furniture Co Ltd.

Provide FCF Margin
for Xilinmen Furniture Co Ltd.

Show all solvency ratios
for Xilinmen Furniture Co Ltd.

Provide D/E Ratio
for Xilinmen Furniture Co Ltd.

Provide D/A Ratio
for Xilinmen Furniture Co Ltd.

Provide Interest Coverage Ratio
for Xilinmen Furniture Co Ltd.

Provide Altman Z-Score Ratio
for Xilinmen Furniture Co Ltd.

Provide Quick Ratio
for Xilinmen Furniture Co Ltd.

Provide Current Ratio
for Xilinmen Furniture Co Ltd.

Provide Cash Ratio
for Xilinmen Furniture Co Ltd.

What is the historical Revenue growth
over the last 5 years for Xilinmen Furniture Co Ltd?

What is the historical Net Income growth
over the last 5 years for Xilinmen Furniture Co Ltd?

What is the current Free Cash Flow
of Xilinmen Furniture Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Xilinmen Furniture Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Xilinmen Furniture Co Ltd

Current Assets 4.5B
Cash & Short-Term Investments 1.4B
Receivables 1.2B
Other Current Assets 1.9B
Non-Current Assets 4.1B
Long-Term Investments 324.6m
PP&E 2.5B
Intangibles 505.9m
Other Non-Current Assets 734.2m
Current Liabilities 4.2B
Accounts Payable 1.3B
Accrued Liabilities 92m
Short-Term Debt 2.3B
Other Current Liabilities 479.8m
Non-Current Liabilities 648.4m
Long-Term Debt 446m
Other Non-Current Liabilities 202.4m
Efficiency

Earnings Waterfall
Xilinmen Furniture Co Ltd

Revenue
8.6B CNY
Cost of Revenue
-5.6B CNY
Gross Profit
3B CNY
Operating Expenses
-2.4B CNY
Operating Income
536.8m CNY
Other Expenses
-123m CNY
Net Income
413.7m CNY

Free Cash Flow Analysis
Xilinmen Furniture Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Xilinmen Furniture Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive Free Cash Flow
Positive 3-Years Revenue Growth
51/100
Profitability
Score

Xilinmen Furniture Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Xilinmen Furniture Co Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Average Altman Z-Score
Short-Term Solvency
54/100
Solvency
Score

Xilinmen Furniture Co Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Xilinmen Furniture Co Ltd

Wall Street analysts forecast Xilinmen Furniture Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Xilinmen Furniture Co Ltd is 22.15 CNY with a low forecast of 19.19 CNY and a high forecast of 25.26 CNY.

Lowest
Price Target
19.19 CNY
10% Upside
Average
Price Target
22.15 CNY
27% Upside
Highest
Price Target
25.26 CNY
45% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Xilinmen Furniture Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Xilinmen Furniture Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Xilinmen Furniture Co Ltd

Country

China

Industry

Consumer products

Market Cap

6.6B CNY

Dividend Yield

0%

Description

Xilinmen Furniture Co., Ltd. engages in the research and development, manufacture, and sale of mattresses. The company is headquartered in Shaoxing, Zhejiang and currently employs 10,089 full-time employees. The company went IPO on 2012-07-17. The firm's major businesses include civil furniture business, hotel furniture business and movie and television (TV) culture business. Civil furniture business is involved in the sale of mattresses, soft beds and other bedroom furniture. The firm operates its hotel furniture business primarily through the offering of indoor furniture and decoration related wood products for starred hotels and large public construction projects. Its movie and TV culture business consists of the investment, production, distribution and related businesses of movie and TV programs.

Contact

ZHEJIANG
Shaoxing
No. 1, 2nd Ring North Road, Lingzhi Town, Yuecheng District
+8657585159531
www.sleemon.cn

IPO

2012-07-17

Employees

10 089

Officers

Vice Chairman & President
Mr. Yicheng Chen
VP & Director
Mr. Xiaohua Zhu
Employee Representative Director & VP
Ms. Mingxia Qian
Secretary of the Board of Directors & Director
Ms. Jie Shen
Vice President
Mr. Guang Wu
CFO, Financial Director & Accounting Supervisor
Mr. Dongyun Zhang

See Also

Discover More
What is the Intrinsic Value of one Xilinmen Furniture Co Ltd stock?

The intrinsic value of one Xilinmen Furniture Co Ltd stock under the Base Case scenario is 37.32 CNY.

Is Xilinmen Furniture Co Ltd stock undervalued or overvalued?

Compared to the current market price of 17.44 CNY, Xilinmen Furniture Co Ltd is Undervalued by 53%.

Back to Top