investorscraft@gmail.com

Intrinsic ValueChen Ke Ming Food Manufacturing Co., Ltd. (002661.SZ)

Previous Close$9.57
Intrinsic Value
Upside potential
Previous Close
$9.57

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

Chen Ke Ming Food Manufacturing Co., Ltd. operates as a specialized producer in China's packaged foods sector, focusing exclusively on the research, development, and production of fine dried noodles and related wheat-based products. The company's core revenue model is built on manufacturing and selling a diverse portfolio of noodle products, including its nutrition, power, wish, high-gluten, and children series, alongside specialty offerings like Daoxiao noodles and wheat flour. This positions it within the essential consumer defensive industry, catering to stable, everyday demand for staple foods. Its market position is that of a niche, branded player in the highly competitive Chinese noodle market, leveraging regional preferences and brand heritage dating back to its 1984 founding. The company's strategy involves product differentiation through various series targeting specific consumer segments, from health-conscious adults to families with children, attempting to carve out a defensible space against larger, diversified food conglomerates. By maintaining a focused approach on noodle production, it aims to achieve operational expertise and brand recognition in this specific grocery category, although it faces intense competition from both local and national food producers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 4.57 billion, achieving a net income of CNY 145.9 million. This translates to a net profit margin of approximately 3.2%, indicating relatively thin profitability within the competitive packaged foods landscape. Operating cash flow was positive at CNY 280.9 million, which, alongside significant capital expenditures of CNY 343.0 million, suggests ongoing investment in its production infrastructure.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.45, reflecting its earnings power on a per-share basis. The relationship between its operating cash flow and capital expenditures indicates a cash flow profile that is heavily influenced by investments in property, plant, and equipment. The capital-intensive nature of its manufacturing operations is evident from the scale of its capex relative to operating cash generation.

Balance Sheet And Financial Health

Chen Ke Ming's financial position shows cash and equivalents of CNY 357.5 million against a substantial total debt burden of CNY 1.96 billion. This significant debt load relative to its cash reserves and equity base is a critical factor for its financial health, indicating a leveraged balance sheet that may require careful management of liquidity and refinancing risks, especially in a rising interest rate environment.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.50 for the period. This dividend exceeds the reported diluted EPS of CNY 0.45, implying a payout ratio over 100%, which may not be sustainable long-term without supporting cash flows or a strategic decision to draw on reserves. This policy highlights a focus on shareholder returns amidst its growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.27 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 0.435 suggests the stock has historically been less volatile than the broader market, which is characteristic of a consumer defensive business but may also reflect specific company-related risks perceived by investors.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-established brand, dating back to 1984, and its focused expertise in noodle manufacturing. The outlook will depend on its ability to manage its leveraged balance sheet, navigate competitive pressures, and sustain profitability while funding its capital expenditure needs and shareholder returns. Success hinges on effective execution within its niche market segment and prudent financial management.

Sources

Company Public Filings (SZSE)Provided Financial 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