investorscraft@gmail.com

Intrinsic ValueNanfang Black Sesame Group Co., Ltd. (000716.SZ)

Previous Close$6.39
Intrinsic Value
Upside potential
Previous Close
$6.39

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

Nanfang Black Sesame Group operates as a specialized food manufacturer in China's packaged foods sector, focusing exclusively on the development, production, and distribution of black sesame-based products. The company's core revenue model is built on manufacturing and selling a diverse portfolio including black sesame pastes, beverages, selenium rice, snack foods, and oat products, primarily targeting domestic consumers through retail channels. This strategic focus positions the company within the niche health food segment of the consumer defensive industry, leveraging traditional Chinese nutritional beliefs about black sesame's health benefits. The company has established itself as a recognized player in this specialized market, having built its brand over several decades since its founding in 1984. Its market position is characterized by deep product specialization rather than broad diversification, creating a distinct identity in China's competitive food processing landscape. The 2012 rebranding to emphasize black sesame in the corporate name underscores this focused market strategy and commitment to owning this specific product category.

Revenue Profitability And Efficiency

The company generated CNY 2.46 billion in revenue for the period, achieving a net income of CNY 77.7 million, resulting in a net profit margin of approximately 3.2%. Operating cash flow was robust at CNY 330 million, significantly exceeding net income and indicating healthy cash conversion. Capital expenditures of CNY 267 million suggest ongoing investment in production capacity and operational infrastructure to support future growth initiatives in the competitive food manufacturing sector.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.10, reflecting the company's current earnings capacity relative to its equity base. The substantial operating cash flow generation relative to net income demonstrates strong underlying business performance and effective working capital management. The capital expenditure level indicates a moderate reinvestment rate aimed at maintaining and potentially expanding the company's production capabilities for its specialized food product lines.

Balance Sheet And Financial Health

The balance sheet shows CNY 230.7 million in cash against total debt of CNY 1.08 billion, indicating a leveraged financial structure common in capital-intensive manufacturing. The debt level warrants monitoring given the company's modest cash position. The overall financial health appears manageable within the context of the company's stable consumer defensive sector positioning and consistent operational cash generation capabilities.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.05, representing a 50% payout ratio based on diluted EPS. This balanced approach suggests a commitment to returning capital to shareholders while retaining earnings for operational needs and potential growth investments. The company's long operating history since 1984 indicates stability, though specific growth trajectory details would require additional historical context for comprehensive trend analysis.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.89 billion, the company trades at a price-to-earnings ratio around 63 based on current earnings, reflecting market expectations for future growth potential in its specialized niche. The beta of 0.476 indicates lower volatility compared to the broader market, consistent with its consumer defensive sector classification and suggesting investors perceive it as a relatively stable investment within the food industry.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized focus on black sesame products, creating a distinct market position within China's food industry. Its long operating history since 1984 provides brand recognition and manufacturing expertise. The outlook depends on the company's ability to maintain relevance in evolving consumer preferences while leveraging traditional nutritional positioning. Success will hinge on effective capital allocation between shareholder returns and strategic investments in product development and market expansion.

Sources

Company filingsShenzhen 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