investorscraft@gmail.com

Intrinsic ValueChacha Food Company, Limited (002557.SZ)

Previous Close$22.88
Intrinsic Value
Upside potential
Previous Close
$22.88

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

Chacha Food Company operates as a prominent producer and distributor of nuts, seeds, and snack foods within China's competitive packaged foods industry. Its core revenue model is centered on the manufacturing and sale of a diverse portfolio of branded snack products, including various flavored seeds like sunflower and pumpkin, as well as tree nuts such as pecans, almonds, and walnuts. The company has established a strong presence in the consumer defensive sector by catering to domestic tastes with products like caramel and vine pepper seeds, while also expanding into adjacent categories like potato crisps and gift boxes. Chacha's market position is reinforced by its vertically integrated operations, spanning from production to distribution, which allows for quality control and brand consistency. Founded in 2001 and headquartered in Hefei, the company has built a recognizable brand that leverages China's growing demand for convenient, packaged snacks. Its strategic focus on traditional favorites, combined with innovation in flavors and product forms, such as melon seed face masks, demonstrates an effort to diversify its appeal and capture broader consumer segments. This established footprint in the essential snacks market provides a stable base within the fast-moving consumer goods landscape.

Revenue Profitability And Efficiency

For the fiscal year, Chacha Food Company reported robust revenue of CNY 7.13 billion, demonstrating its significant scale in the domestic snack market. Profitability was strong, with net income reaching CNY 849 million, translating to a healthy net margin of approximately 11.9%. The company's operational efficiency is further evidenced by its substantial operating cash flow of CNY 1.04 billion, which comfortably covered capital expenditures of CNY 159 million, indicating sound cash generation from its core business activities.

Earnings Power And Capital Efficiency

The company's earnings power is solid, as reflected in a diluted earnings per share of CNY 1.67. Strong operating cash flow significantly exceeding capital expenditures points to high capital efficiency, allowing for reinvestment and shareholder returns without relying heavily on external financing. This consistent cash generation underscores the profitability of its asset-light snack manufacturing and distribution model, supporting sustainable internal growth funding.

Balance Sheet And Financial Health

Chacha maintains a very conservative financial position, characterized by a substantial cash reserve of CNY 4.58 billion. While total debt stands at CNY 2.21 billion, the significant cash balance results in a strong net cash position, indicating low financial risk and high liquidity. This robust balance sheet provides ample flexibility to navigate market fluctuations, pursue strategic acquisitions, or fund organic growth initiatives without straining its financial resources.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a generous dividend per share of CNY 1.3. This payout represents a substantial portion of its earnings, highlighting a shareholder-friendly policy. The combination of a strong balance sheet and consistent cash flow generation provides a stable foundation for both potential future growth investments and the sustainability of its current dividend distribution strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.19 billion, the market valuation implies a price-to-earnings ratio based on the latest fiscal year of around 13.2. A beta of 0.381 suggests the stock is perceived as less volatile than the broader market, which is typical for a consumer defensive company. This valuation reflects expectations for stable, rather than explosive, growth within its mature market segment.

Strategic Advantages And Outlook

Chacha's primary strategic advantages lie in its established brand, diverse product portfolio tailored to local preferences, and a fortress-like balance sheet. The outlook is underpinned by consistent demand for staple snacks in China's large consumer market. Key challenges include intense competition and potential commodity price fluctuations, but its financial strength positions it well to manage these risks and capitalize on opportunities for market share consolidation or product line expansion.

Sources

Company FilingsMarket Data

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