investorscraft@gmail.com

Intrinsic ValueChongqing Fuling Zhacai Group Co., Ltd. (002507.SZ)

Previous Close$13.26
Intrinsic Value
Upside potential
Previous Close
$13.26

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

Chongqing Fuling Zhacai Group operates as a specialized producer of traditional Chinese preserved vegetables and appetizers, with its flagship zhacai (Sichuan pickled mustard tuber) serving as its core product. The company has established a dominant position within the niche packaged fermented foods market in China, leveraging its geographic origins in Chongqing, a region renowned for its pungent and spicy culinary traditions. Its revenue model is primarily driven by the manufacturing and distribution of a diverse portfolio of shelf-stable products, including various types of mustard, radish, kimchi, kelp, and soy sauce, which are sold under well-recognized domestic brands such as Wujiang and Huitong. This focus on affordable, flavor-enhancing side dishes positions the firm squarely within the consumer defensive sector, catering to consistent, everyday demand rather than discretionary spending. Fuling Zhacai has cultivated a strong regional footprint and brand loyalty, which underpins its resilience against economic cycles. Furthermore, the company has successfully expanded its distribution reach beyond mainland China, exporting its distinctive products to international markets including the United States and Japan, thereby diversifying its revenue streams and building a global presence for a quintessentially Chinese food category.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 2.39 billion. Profitability is exceptionally strong, with net income reaching CNY 799 million, translating to a high net profit margin of around 33.5%. This indicates superior cost control and pricing power within its specialized product category. Operating cash flow generation is healthy at CNY 817 million, comfortably covering capital expenditures and supporting the company's financial flexibility.

Earnings Power And Capital Efficiency

The company demonstrates significant earnings power, as evidenced by its diluted earnings per share of CNY 0.69. The substantial operating cash flow of CNY 817 million significantly exceeds capital expenditures of CNY 261 million, resulting in strong free cash flow. This high conversion of revenue into cash highlights capital-efficient operations and a business model that requires relatively modest ongoing investments to maintain its market position.

Balance Sheet And Financial Health

Fuling Zhacai maintains an exceptionally strong balance sheet characterized by a large cash reserve of CNY 3.27 billion against minimal total debt of less than CNY 1 million. This results in a net cash position that provides immense financial stability and strategic optionality. The company's financial health is pristine, with negligible leverage and ample liquidity to fund future growth initiatives or weather potential market downturns.

Growth Trends And Dividend Policy

The company exhibits a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.42 per share. The combination of a solid dividend and a high retention of earnings, as reflected in the strong cash balance accumulation, suggests a balanced approach to rewarding shareholders while self-funding organic growth. The international export business provides an additional vector for potential expansion beyond the domestic Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.0 billion, the market values the company at a price-to-earnings multiple derived from its current earnings and share price. A beta of 0.72 indicates that the stock has historically been less volatile than the broader market, which is typical for a consumer defensive business with stable demand for its essential food products, suggesting investors perceive it as a relatively lower-risk equity.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its strong brand recognition, deep-rooted expertise in fermented foods, and a virtually debt-free balance sheet. The outlook remains stable, supported by consistent demand for its core product portfolio. Potential growth may be driven by further penetration in existing markets and product innovation, while its financial strength provides a significant buffer against operational or economic challenges.

Sources

Company Annual ReportBloomberg

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