investorscraft@gmail.com

Intrinsic ValueJinzi Ham Co.,Ltd. (002515.SZ)

Previous Close$5.99
Intrinsic Value
Upside potential
Previous Close
$5.99

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

Jinzi Ham Co., Ltd. operates as a specialized producer and distributor of premium fermented meat products within China's consumer defensive sector. The company's core revenue model centers on the research, development, production, and sale of traditional and modern ham products, including Jinhua ham, prama fermented ham, and various related items like sausage, bacon, and sauces. It primarily serves business-to-business clients such as catering hotels and food processing companies, leveraging owned cold storage infrastructure to maintain product quality. Jinzi Ham occupies a distinct niche in the food distribution industry, capitalizing on regional culinary heritage, particularly the prestigious Jinhua ham tradition, while expanding its portfolio to include contemporary offerings like hot pot ham. This positions the company at the intersection of artisanal food craftsmanship and scaled production, catering to both traditional demand and evolving consumer tastes. Its market standing is reinforced by its focus on a specific, high-value product category, which provides some insulation from broader competition in the general meat processing market.

Revenue Profitability And Efficiency

For the fiscal year, Jinzi Ham reported revenue of CNY 343.9 million, achieving a net income of CNY 62.2 million. This translates to a robust net profit margin of approximately 18.1%, indicating strong cost control and pricing power within its specialized product segment. The company generated substantial operating cash flow of CNY 169.1 million, significantly exceeding its net income, which points to high-quality earnings and efficient working capital management.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of CNY 0.05. Capital expenditure was significant at CNY 121.0 million, likely directed towards maintaining and expanding its production and cold storage capabilities. The fact that operating cash flow comfortably covered capital expenditures suggests the company is funding its investments internally without straining its financial resources.

Balance Sheet And Financial Health

Jinzi Ham maintains an exceptionally strong balance sheet, characterized by a substantial cash and equivalents position of CNY 1.73 billion and a notable absence of total debt. This zero-debt profile, combined with a large cash reserve, provides immense financial flexibility and a significant margin of safety. The company's financial health appears very robust, with minimal liquidity or solvency concerns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.03. The payout ratio, based on diluted EPS, is 60%, indicating a balanced approach between rewarding investors and retaining earnings for future growth. The relationship between the market capitalization, earnings, and dividend suggests a focus on stable, shareholder-friendly distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.82 billion, the stock's valuation metrics reflect a premium pricing. The price-to-earnings ratio is significantly elevated, implying high market expectations for future growth, brand value, or potential strategic developments. The low beta of 0.394 suggests the stock has historically exhibited lower volatility compared to the broader market.

Strategic Advantages And Outlook

Jinzi Ham's strategic advantages lie in its brand heritage, specialized product portfolio, and debt-free financial structure. The outlook is supported by its strong cash position, which provides ample resources for potential expansion, product development, or strategic initiatives. Key considerations for the future include its ability to innovate within its niche, manage premium branding, and effectively deploy its substantial cash reserves to drive sustainable long-term value.

Sources

Company DescriptionFinancial Data Provided

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