investorscraft@gmail.com

Intrinsic ValueQingdao Foods CO.,LTD. (001219.SZ)

Previous Close$14.66
Intrinsic Value
Upside potential
Previous Close
$14.66

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

Qingdao Foods operates as a specialized packaged food manufacturer in China's competitive consumer defensive sector, with a core focus on biscuit production and baked goods. The company maintains a diversified product portfolio that extends beyond traditional biscuits to include condiments, confectionery items such as chocolate products, peanut-based snacks, red bean specialties, and dried noodle flour. This diversification strategy helps mitigate single-product category risks while leveraging established distribution networks. Founded in 1950 and headquartered in Qingdao, the company has built regional brand recognition over decades, positioning itself as a traditional food processor with modern production capabilities. Its market position reflects a niche player in China's fragmented food manufacturing industry, competing against both large-scale national brands and local producers. The company's revenue model centers on manufacturing and direct sales of shelf-stable food products through traditional retail channels, targeting domestic consumers with products that emphasize local tastes and affordability. While not a market leader in scale, Qingdao Foods maintains stability through its longstanding presence and focused product development in specific baked goods categories.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 526 million for the period, demonstrating moderate scale within China's competitive food manufacturing sector. Profitability appears robust with net income reaching CNY 97.5 million, translating to an impressive net margin of approximately 18.5%. Operating cash flow of CNY 93.1 million closely tracks net income, indicating high earnings quality and efficient working capital management. Capital expenditures remain minimal at CNY 6.7 million, suggesting a mature operational footprint requiring limited reinvestment.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.50, reflecting solid earnings generation relative to the company's equity base. The absence of debt obligations enhances capital efficiency metrics, as all returns are generated through pure equity financing. Strong operating cash flow coverage of capital expenditures indicates sustainable self-funding capability for ongoing operations without requiring external financing for maintenance needs.

Balance Sheet And Financial Health

Qingdao Foods maintains an exceptionally strong financial position with cash and equivalents of CNY 239.5 million representing substantial liquidity. The complete absence of debt creates a risk-free capital structure with no interest obligations or refinancing concerns. This conservative balance sheet approach provides significant financial flexibility and resilience against industry cyclicality or economic downturns, though may indicate underutilization of potential leverage benefits.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy with a dividend per share of CNY 0.30, representing a 60% payout ratio from earnings. This substantial distribution indicates management's commitment to returning capital to shareholders rather than pursuing aggressive expansion. The moderate revenue base suggests a mature company focused on stable operations rather than high growth, with dividend sustainability supported by strong cash generation and minimal reinvestment requirements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.8 billion, the company trades at a price-to-earnings ratio of around 29 based on current earnings. The low beta of 0.336 suggests the market perceives the stock as defensive with lower volatility than the broader market. This valuation multiple reflects expectations for stable, defensive earnings in the consumer staples sector rather than significant growth prospects.

Strategic Advantages And Outlook

The company's primary strategic advantages include its debt-free balance sheet, established brand heritage, and focused product specialization in baked goods. The outlook remains stable given its defensive sector positioning and conservative financial management. Potential challenges include increasing competition in China's packaged food market and the need to adapt to evolving consumer preferences while maintaining profitability in a competitive pricing environment.

Sources

Company filingsFinancial data provider

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