investorscraft@gmail.com

Intrinsic ValueHainan Jingliang Holdings Co., Ltd. (000505.SZ)

Previous Close$7.79
Intrinsic Value
Upside potential
Previous Close
$7.79

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

Hainan Jingliang Holdings operates as a specialized food processing company within China's competitive packaged foods sector. The company generates revenue through the production and distribution of edible oils and leisure foods, serving both consumer and industrial markets. Its core product portfolio includes a diverse range of vegetable oils such as soybean, rapeseed, and sunflower seed oils, complemented by snack foods including potato chips and baked goods. This dual focus on staple cooking ingredients and discretionary snack items provides revenue diversification across different consumer spending patterns. The company maintains market presence through established brand portfolios including Gu Chuan, Lv Bao, and Little Prince, which target various consumer segments across regional markets. Operating in the highly fragmented Chinese food processing industry, Hainan Jingliang competes against both large-scale integrated food conglomerates and regional specialists. The company's positioning reflects a middle-market strategy, focusing on brand development and production efficiency rather than competing solely on price or scale. Its geographical footprint centered in Hainan provides regional advantages while serving broader national distribution channels. The company's market position is characterized by its specialization in oil processing combined with complementary snack food operations, creating synergies in distribution and raw material procurement.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 11.43 billion for the period, demonstrating significant scale in its operating markets. However, profitability remains constrained with net income of CNY 26.13 million, resulting in thin margins. Operational efficiency challenges are evident from the negative operating cash flow of CNY 109.47 million, indicating potential working capital pressures or timing differences in the highly competitive food processing sector where margin compression is common.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.04 reflects modest earnings power relative to the company's revenue base. The negative operating cash flow relative to capital expenditures of CNY 47.51 million suggests that current operations are not generating sufficient cash to fund reinvestment needs. This indicates potential challenges in converting revenue into sustainable cash returns, which may impact long-term capital allocation strategies and growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 1.42 billion against total debt of CNY 1.66 billion, indicating manageable leverage. The company maintains reasonable liquidity buffers, though the debt level requires monitoring given the thin operating margins. The financial structure appears adequate for current operations but may constrain aggressive expansion without improved cash generation from core business activities.

Growth Trends And Dividend Policy

Despite revenue scale, growth appears challenged with minimal net income conversion. The company maintains a dividend policy with a payout of CNY 0.018 per share, suggesting commitment to shareholder returns despite profitability constraints. Future growth likely depends on margin improvement and operational efficiency gains rather than top-line expansion, given the competitive nature of the packaged foods market in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.46 billion, the company trades at a significant discount to its annual revenue, reflecting market skepticism about profitability sustainability. The beta of 0.549 indicates lower volatility than the broader market, suggesting investors view the company as relatively defensive despite its operational challenges. Valuation metrics likely incorporate expectations for margin stabilization rather than aggressive growth.

Strategic Advantages And Outlook

The company's primary advantages include its established brand portfolio and diversified product range across essential and discretionary food categories. The outlook remains cautious given operational cash flow challenges, though the defensive nature of its core edible oil business provides stability. Success will depend on improving operational efficiencies and brand differentiation in a highly competitive market where scale advantages typically dominate.

Sources

Company Financial ReportsShenzhen 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