investorscraft@gmail.com

Intrinsic ValueZhengzhou Qianweiyangchu Food Co., Ltd. (001215.SZ)

Previous Close$46.00
Intrinsic Value
Upside potential
Previous Close
$46.00

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

Zhengzhou Qianweiyangchu Food Co., Ltd. operates as a specialized manufacturer of quick-frozen noodle products within China's competitive packaged foods sector. The company's core revenue model centers on producing and distributing a diverse portfolio of traditional Chinese food items to institutional catering clients. Its product range spans multiple preparation methods including fried, baked, and steamed categories, featuring items such as dumplings, glutinous rice balls, fried dough sticks, and egg tarts. This operational focus positions the company as a business-to-business supplier rather than a direct-to-consumer brand, serving hotels, banquet facilities, group meal providers, and local kitchens. Within China's vast food processing industry, Qianweiyangchu occupies a niche segment targeting the foodservice channel with standardized, convenience-oriented products that support commercial kitchen operations. The company's market positioning leverages its specialized manufacturing capabilities and distribution network to serve the specific needs of catering companies requiring consistent quality and efficient supply chain solutions. This strategic approach differentiates it from consumer-focused frozen food brands and aligns with the operational requirements of professional foodservice establishments across China.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.87 billion for the fiscal period, demonstrating its established market presence in the quick-frozen food sector. Net income stood at CNY 83.7 million, reflecting a net margin of approximately 4.5%, which indicates moderate profitability in a competitive industry. Operating cash flow of CNY 132.8 million suggests reasonable conversion of earnings into cash, though capital expenditures of CNY 329.6 million indicate significant ongoing investment in production capacity and infrastructure development.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.87 provides a baseline measure of the company's earnings power relative to its equity base. The substantial capital expenditure program, which exceeded operating cash flow, suggests the company is in an investment phase focused on expanding production capabilities. This strategic capital allocation reflects management's confidence in growth opportunities within China's institutional foodservice market, though it temporarily pressures free cash flow generation.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 476.5 million, providing substantial financial flexibility. Total debt of CNY 79.8 million represents a conservative leverage profile, with cash holdings significantly exceeding debt obligations. This conservative capital structure supports operational stability and provides capacity for strategic investments or weathering industry cyclicality without significant financial stress.

Growth Trends And Dividend Policy

The company has established a dividend policy with a distribution of CNY 0.19 per share, representing a payout ratio of approximately 22% based on current earnings. This balanced approach returns capital to shareholders while retaining substantial earnings for reinvestment in business growth. The significant capital expenditure program indicates management's focus on capacity expansion and operational enhancement to capture future market opportunities in China's evolving foodservice sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.23 billion, the company trades at a price-to-earnings multiple reflective of market expectations for its growth trajectory within China's consumer defensive sector. The beta of 0.52 suggests lower volatility compared to the broader market, which is characteristic of companies in the packaged foods industry. This valuation incorporates expectations for stable demand in the foodservice sector despite economic fluctuations.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized focus on quick-frozen products for institutional clients, which provides stable demand from the foodservice industry. Its product diversification across multiple preparation methods and categories helps mitigate risks associated with changing consumer preferences. The outlook remains tied to China's catering industry recovery and the company's ability to effectively deploy its significant capital investments to drive future growth while maintaining operational efficiency in a competitive market environment.

Sources

Company financial statementsShenzhen 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