investorscraft@gmail.com

Intrinsic ValueWenzhou Yuanfei pet toy products Co., Ltd. (001222.SZ)

Previous Close$22.61
Intrinsic Value
Upside potential
Previous Close
$22.61

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

Wenzhou Yuanfei Pet Toys Products Co., Ltd. operates within China's burgeoning consumer defensive sector, specifically focusing on the packaged foods segment for pets. The company's core revenue model is built upon the research, design, production, and direct sale of a comprehensive portfolio of pet supplies. Its product offerings are diverse, encompassing pet snacks, dog chews, collars, leashes, toys, and various accessories, including specialized items like traction appliances and injection-molded toys. This positions the firm as an integrated manufacturer catering to the multifaceted needs of pet owners. Founded in 2004 and based in Wenzhou, the company leverages its long-standing operational history to serve the domestic Chinese market while also maintaining an export business, indicating a strategic approach to diversifying its revenue streams beyond local demand. Its market position is intrinsically linked to the secular growth trend of pet humanization and rising disposable income in China, which drives increased spending on premium pet care products. As a specialized manufacturer, its competitive standing hinges on product innovation, quality control, and supply chain efficiency within a highly fragmented industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 1.31 billion, demonstrating significant scale within its niche. Profitability was solid, with net income reaching CNY 164.3 million, translating to a net margin of approximately 12.5%. However, operational efficiency presents a notable concern, as evidenced by negative operating cash flow of CNY -1.44 million, which may indicate working capital pressures or timing differences in receivables and payables despite the reported profitability.

Earnings Power And Capital Efficiency

The company's earnings power is substantiated by a diluted EPS of CNY 0.87. Capital allocation during the period was directed towards growth, with capital expenditures of approximately CNY -87.5 million, suggesting ongoing investment in production capacity or operational infrastructure. The significant disparity between net income and operating cash flow warrants further investigation into the quality and sustainability of its earnings.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong from a leverage perspective. The company holds a substantial cash position of CNY 420.4 million against minimal total debt of only CNY 2.65 million. This results in a net cash position that provides considerable financial flexibility and a strong buffer against market downturns, indicating a very low-risk financial structure.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, instituting a dividend policy with a payout of CNY 0.15 per share. The capital expenditure level signals an intent for growth, though the specific revenue growth trends relative to prior periods are not verifiable from the provided data. The dividend, against the EPS, indicates a conservative payout ratio, retaining earnings for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.07 billion, the market values the company at a price-to-earnings (P/E) ratio of around 24.8x based on the latest EPS. A beta of 1.131 suggests the stock has exhibited slightly higher volatility than the broader market, reflecting investor perceptions of its risk-return profile within the consumer defensive space.

Strategic Advantages And Outlook

The company's strategic advantages include its established manufacturing base, diverse product portfolio, and a very strong, debt-free balance sheet. The outlook is tied to the long-term growth of pet ownership and premiumization in China. Key challenges will involve managing operational cash flow consistency and effectively deploying its large cash reserves to drive future growth, either organically or through strategic acquisitions.

Sources

Public Financial Filings (e.g., Annual Report)Shenzhen Stock Exchange

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