investorscraft@gmail.com

Intrinsic ValueJiangxi Huangshanghuang Group Food Co., Ltd. (002695.SZ)

Previous Close$11.75
Intrinsic Value
Upside potential
Previous Close
$11.75

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

Jiangxi Huangshanghuang Group Food Co., Ltd. operates as a specialized food processing company within China's competitive packaged foods sector. The company's core revenue model centers on the production and distribution of various meat and prepared food products, generating income through both wholesale and retail channels. Its diverse product portfolio includes fresh, packaged, and halogen-processed livestock and poultry meats, complemented by an array of traditional Chinese food items such as rice dumplings, moon cakes, and fermented vegetables. This strategic diversification allows Huangshanghuang to capture value across multiple consumer occasions and seasonal demand cycles. Operating in the consumer defensive sector, the company benefits from consistent demand for staple food products while facing intense competition from both large-scale producers and local specialists. Huangshanghuang has established a recognizable brand presence, particularly in its home region of Jiangxi, leveraging its founding heritage dating back to 1993. The company's market positioning targets consumers seeking traditional Chinese culinary experiences with modern convenience, balancing heritage appeal with contemporary product formats like ready-to-eat cold dishes and instant porridge.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.74 billion for the fiscal period, demonstrating its established market presence in China's food processing industry. Net income stood at CNY 40.3 million, resulting in a net profit margin of approximately 2.3%, indicating relatively thin margins characteristic of the competitive packaged foods sector. Operating cash flow of CNY 219.1 million significantly exceeded net income, suggesting healthy cash conversion from operations. Capital expenditures of CNY 144.5 million reflect ongoing investments in production capacity and operational infrastructure.

Earnings Power And Capital Efficiency

Huangshanghuang generated diluted earnings per share of CNY 0.072, reflecting moderate earnings power given its market capitalization. The substantial operating cash flow relative to net income indicates strong underlying business performance despite margin pressures. The company maintains a conservative financial approach with capital expenditures focused on maintaining and potentially expanding production capabilities. The cash flow generation capacity supports both operational requirements and shareholder returns through dividends.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 1.13 billion, representing a significant liquidity position. Total debt is minimal at CNY 13.1 million, resulting in a net cash position that underscores financial conservatism. This strong liquidity profile provides substantial flexibility for operational needs, potential investments, and weathers market volatility. The balance sheet structure reflects a low-risk financial strategy with ample capacity to fund future growth initiatives.

Growth Trends And Dividend Policy

Huangshanghuang demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.11, which exceeds the diluted EPS of CNY 0.072, indicating a payout ratio above 100%. This suggests the company may be utilizing retained earnings or cash reserves to support dividend payments. The dividend policy appears focused on providing consistent returns to investors, though the high payout ratio relative to current earnings warrants monitoring for sustainability amid potential growth investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.5 billion, the company trades at a price-to-earnings ratio reflecting market expectations for stable performance in the consumer defensive sector. The beta of 0.545 indicates lower volatility compared to the broader market, consistent with defensive food processing stocks. Valuation metrics suggest investors price the stock with expectations of moderate growth and reliable dividend income, balanced against the competitive pressures in China's food industry.

Strategic Advantages And Outlook

Huangshanghuang's strategic advantages include its established brand heritage, diversified product portfolio targeting traditional Chinese cuisine, and strong financial position. The company's focus on both fresh and packaged food segments provides revenue stability across different consumption occasions. The outlook remains cautiously positive given the defensive nature of its business, though success will depend on effective navigation of competitive pressures, raw material cost management, and potential expansion beyond its regional stronghold while maintaining product quality and brand reputation.

Sources

Company Financial ReportsShenzhen Stock Exchange disclosures

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