investorscraft@gmail.com

Intrinsic ValueGuangdong Jialong Food Co., Ltd. (002495.SZ)

Previous Close$2.71
Intrinsic Value
Upside potential
Previous Close
$2.71

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

Guangdong Jialong Food Co., Ltd. operates as a specialized food manufacturer within China's competitive packaged foods sector, focusing primarily on chicken-based flavoring products. The company's core revenue model centers on the research, development, production, and direct sale of chicken powder, essence, juice, and related chicken derivatives, supplemented by tomato sauce offerings. These products are marketed under the established Jialong and Jia Feng brands, targeting both consumer and industrial food preparation markets. Jialong occupies a niche position in the broader Chinese condiment and flavor enhancer industry, which is dominated by larger diversified players. Its strategic focus on chicken-derived products provides specialization but also exposes it to commodity price volatility and shifting consumer preferences. The company's headquarters in Puning, Guangdong, situates it within a major agricultural and food processing region, potentially offering supply chain advantages. Jialong's market position is that of a regional specialist, competing on product quality and brand recognition rather than scale, serving a specific segment of the food manufacturing and retail sectors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 267.6 million. It demonstrated solid profitability with net income of CNY 24.7 million, indicating a healthy net profit margin. Operating cash flow was robust at CNY 44.5 million, significantly exceeding net income, which suggests strong cash conversion efficiency from its operations. Capital expenditures of CNY 18.4 million were focused on maintaining and potentially expanding production capabilities.

Earnings Power And Capital Efficiency

Jialong Food generated diluted earnings per share of CNY 0.0266, reflecting its earnings power on a per-share basis. The company exhibits strong capital efficiency, as evidenced by its substantial cash balance relative to its modest debt level. The significant positive operating cash flow, which comfortably covered capital investments, indicates a self-sustaining business model that does not require external financing for routine operations.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet, characterized by a substantial cash and equivalents position of CNY 323.1 million. This is contrasted against minimal total debt of only CNY 0.2 million, resulting in a net cash position that signifies very low financial risk. This conservative financial structure provides significant liquidity and strategic flexibility, positioning the company to withstand economic downturns or pursue opportunistic investments.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, evidenced by a dividend per share of CNY 0.008. The payout ratio appears conservative relative to earnings, indicating a balanced approach that retains most profits for reinvestment into the business. The relationship between capital expenditures and operating cash flow suggests a focus on steady, organic growth rather than aggressive expansion, aligning with its niche market positioning.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.61 billion, the market valuation implies a significant premium to the company's book value, largely driven by its substantial net cash holdings. A beta of 0.489 indicates that the stock has historically been less volatile than the broader market, which is typical for defensive consumer staples companies. This valuation reflects market expectations for stability and the company's strong financial position.

Strategic Advantages And Outlook

Jialong's primary strategic advantages include its specialized product focus, strong brand recognition within its niche, and a rock-solid balance sheet. The outlook is supported by its position in the essential food products sector, which tends to be resilient during economic cycles. Key challenges include navigating input cost inflation and competing with larger, diversified food conglomerates. Its financial strength provides a buffer to manage these industry dynamics effectively.

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