investorscraft@gmail.com

Intrinsic ValueRoyal Group Co.,Ltd. (002329.SZ)

Previous Close$3.74
Intrinsic Value
Upside potential
Previous Close
$3.74

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

Royal Group Co., Ltd. operates as a dairy product processor and manufacturer within China's competitive packaged foods sector. The company's core revenue model centers on the production, processing, and direct sale of a portfolio of dairy goods to the domestic consumer market. This positions it within the essential Consumer Defensive industry, catering to steady demand for nutritional staples. Its operations span the entire value chain from raw material processing to final product distribution, targeting both retail and potentially broader commercial channels. The Chinese dairy market is characterized by intense competition from both large national players and regional specialists, requiring robust supply chain management and brand differentiation. Royal Group's market position is that of a specialized, integrated dairy enterprise, focusing on capturing value within its operational footprint. The company's strategic emphasis on the complete production process suggests a focus on quality control and vertical integration as key operational tenets, aiming to secure a stable position in the complex and highly regulated Chinese food industry landscape.

Revenue Profitability And Efficiency

For the fiscal year, Royal Group generated revenue of CNY 2.05 billion. However, the company reported a significant net loss of approximately CNY 680.7 million, resulting in a diluted earnings per share of -CNY 0.81. Despite the negative bottom line, operating cash flow was positive at CNY 361.8 million, indicating that core operations are generating cash. Capital expenditures of CNY 232.7 million suggest ongoing investment in maintaining or expanding productive capacity.

Earnings Power And Capital Efficiency

The company's current earnings power is under significant pressure, as evidenced by the substantial net loss. The positive operating cash flow provides a crucial distinction, showing that non-cash charges are a major contributor to the reported loss. The ability to generate cash from operations, even while reporting a loss, is a key metric for assessing liquidity and potential for recovery. The level of capital expenditure relative to operating cash flow indicates a commitment to reinvesting in the business despite financial challenges.

Balance Sheet And Financial Health

Royal Group's balance sheet shows a cash position of CNY 421.2 million against total debt of CNY 1.76 billion. This high debt load relative to cash reserves presents a clear challenge to financial health and indicates significant leverage. The company's ability to service this debt will be a critical factor, heavily dependent on improving operational profitability and sustaining positive cash generation to meet obligations.

Growth Trends And Dividend Policy

The current financial results reflect a period of difficulty rather than growth, with a focus likely on operational stabilization. In line with the reported net loss, the company's dividend policy is conservative, with a dividend per share of CNY 0.00. Capital allocation is prioritized for sustaining operations and managing the capital structure over returning cash to shareholders in the near term.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 3.21 billion. A beta of 0.641 suggests the stock has historically been less volatile than the broader market, which may reflect its status as a consumer defensive company. The current valuation incorporates market expectations for a turnaround, given the disparity between the negative earnings and the positive market cap, implying investors may be anticipating a future recovery in profitability.

Strategic Advantages And Outlook

The company's primary strategic advantages lie in its integrated business model within the essential dairy sector. The outlook is contingent on its ability to navigate current profitability challenges, manage its substantial debt burden, and effectively compete in the crowded Chinese dairy market. Success will depend on operational efficiencies, potential restructuring, and capturing stable demand in its core product categories to return to sustainable profitability.

Sources

Company FilingsShenzhen 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