investorscraft@gmail.com

Intrinsic ValueShandong Delisi Food Co., Ltd. (002330.SZ)

Previous Close$5.31
Intrinsic Value
Upside potential
Previous Close
$5.31

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

Shandong Delisi Food Co., Ltd. operates as a vertically integrated pork processor within China's competitive packaged foods sector. The company's core revenue model centers on live pig slaughtering and the subsequent production of value-added meat products. Its diverse portfolio includes low-temperature meat products, chilled and fermented meats, seasonings, and fast food items, targeting both retail consumers and food service channels. This integrated approach from farm to finished goods allows Delisi to capture margins across multiple stages of the pork value chain. Operating from its headquarters in Zhucheng, China, the company leverages its geographical presence in a major agricultural region to secure raw material supply. Within the consumer defensive sector, Delisi occupies a niche position focused on protein processing, competing against larger national players in China's fragmented meat industry. The company's strategic emphasis on biological products and food processing services indicates an ongoing effort to diversify revenue streams beyond basic slaughtering operations.

Revenue Profitability And Efficiency

For the fiscal year, Delisi reported revenue of CNY 2.96 billion but recorded a net loss of CNY 33.67 million, reflecting margin pressures in the competitive pork processing industry. The negative earnings per share of CNY -0.053 indicates challenges in translating top-line performance to bottom-line results. Operating cash flow remained positive at CNY 18.85 million, though significantly below net income levels when adjusted for non-cash items, suggesting working capital intensity in its operations.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained by industry cyclicality and operational inefficiencies, as evidenced by the negative net income position. Capital expenditures of CNY -231.15 million significantly exceeded operating cash flow, indicating substantial investment requirements for maintaining production facilities. This negative free cash flow generation highlights the capital-intensive nature of the meat processing business and potential liquidity constraints for funding growth initiatives internally.

Balance Sheet And Financial Health

Delisi maintains a moderate financial position with cash and equivalents of CNY 520.17 million against total debt of CNY 490.09 million, suggesting adequate liquidity coverage. The near parity between cash reserves and debt obligations indicates a balanced approach to leverage, though the company's ability to service debt may be challenged by its current unprofitability. The balance sheet structure appears typical for a manufacturing-intensive business with significant fixed asset requirements.

Growth Trends And Dividend Policy

Despite revenue generation exceeding CNY 2.9 billion, the company's negative earnings trajectory presents growth challenges. The maintenance of a nominal dividend payment of CNY 0.01 per share suggests management's commitment to shareholder returns despite profitability headwinds. This dividend policy may be aimed at maintaining investor confidence during a period of operational restructuring or industry downturn, though sustainability remains questionable given current earnings performance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.44 billion, the company trades at a negative earnings multiple due to its current unprofitable status. The beta of 0.89 indicates slightly less volatility than the broader market, potentially reflecting the defensive nature of its food processing business. Market expectations appear to incorporate the cyclical challenges facing the Chinese pork industry while acknowledging the company's established market position.

Strategic Advantages And Outlook

Delisi's primary strategic advantage lies in its vertical integration within China's essential protein market. The company's diverse product portfolio across multiple meat categories provides some insulation against category-specific demand fluctuations. However, the outlook remains challenging given current profitability pressures, requiring operational efficiency improvements and potential market consolidation to enhance competitive positioning in a saturated industry characterized by thin margins and volatile input costs.

Sources

Company filingsFinancial data providers

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