investorscraft@gmail.com

Intrinsic ValueSanquan Food Co., Ltd. (002216.SZ)

Previous Close$11.90
Intrinsic Value
Upside potential
Previous Close
$11.90

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

Sanquan Food Co., Ltd. operates as a prominent frozen food manufacturer in China's consumer defensive sector, specializing in the production and distribution of a diverse portfolio of ready-to-cook products. The company's core revenue model centers on manufacturing and selling frozen foods through both online and offline retail channels, targeting household consumers seeking convenience and quality. Its extensive product range includes dumplings, rice balls, pastries, dim sum, wontons, and specialized lines such as private kitchen series and children's products, all marketed under the established Sanquan Ling brand. Operating within China's competitive packaged foods industry, Sanquan leverages its integrated supply chain—from production to distribution—to secure a strong position in the frozen food segment. The company's market positioning is characterized by its broad national distribution network and brand recognition, catering to the growing demand for time-saving meal solutions in urban households. This strategic focus on product diversification and channel accessibility allows Sanquan to maintain relevance amid shifting consumer preferences and competitive pressures from both domestic rivals and emerging food delivery services.

Revenue Profitability And Efficiency

Sanquan Food generated revenue of CNY 6.63 billion for the fiscal year, achieving a net income of CNY 542 million, which translates to a net profit margin of approximately 8.2%. The company demonstrated solid cash generation with operating cash flow of CNY 1.14 billion, significantly exceeding its capital expenditures of CNY 218 million. This indicates efficient conversion of earnings into operational liquidity, supporting ongoing business activities without excessive reinvestment requirements.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.62, reflecting its earnings capacity relative to its equity base. With capital expenditures representing only about 3.3% of revenue, Sanquan operates with a capital-light model that requires modest ongoing investment to maintain production capacity. The substantial operating cash flow coverage of capex suggests strong fundamental earnings power and efficient allocation of capital toward maintaining competitive operations.

Balance Sheet And Financial Health

Sanquan maintains a conservative financial structure with cash and equivalents of CNY 573 million against total debt of CNY 613 million, indicating a near-balanced liquidity position. The moderate debt level relative to the company's market capitalization of approximately CNY 10.1 billion suggests manageable leverage. The balance sheet structure appears stable, providing adequate flexibility for operational needs while maintaining financial discipline.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.30 per share, representing a payout ratio of approximately 48% based on diluted EPS. This balanced policy returns capital to investors while retaining earnings for potential growth initiatives. The company's established market position provides a foundation for stable performance, though specific growth rates relative to prior periods are not verifiable from the provided data.

Valuation And Market Expectations

With a market capitalization of CNY 10.11 billion, Sanquan trades at a price-to-earnings ratio of approximately 18.6 times based on the current fiscal year's earnings. The beta of 0.219 indicates significantly lower volatility compared to the broader market, reflecting the defensive characteristics of its frozen food business. This valuation multiple suggests market expectations of stable, moderate growth consistent with the company's mature industry positioning.

Strategic Advantages And Outlook

Sanquan's primary strategic advantages include its longstanding brand recognition, diversified product portfolio, and extensive distribution network across China. The company's focus on frozen foods positions it to benefit from urbanization trends and increasing demand for convenience products. Maintaining product quality and innovation while optimizing its dual online and offline sales channels will be crucial for navigating competitive pressures and evolving consumer preferences in the Chinese food market.

Sources

Company filingsMarket data

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