investorscraft@gmail.com

Intrinsic ValueHaiXin Foods Co.,Ltd (002702.SZ)

Previous Close$6.72
Intrinsic Value
Upside potential
Previous Close
$6.72

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

HaiXin Foods operates as a specialized Chinese food manufacturer focused on the production and distribution of quick-frozen and room-temperature food products. The company's core offerings span multiple categories including quick-frozen fish and meat products, rice and noodle items, ready-to-eat snacks, and prepared dishes. Its product portfolio features traditional Chinese favorites such as fish balls, siu mai, quicksand buns, and crab sticks, marketed under established brands including Haixin, Yuji, and Baiyaoxuan. Operating within China's competitive packaged foods sector, HaiXin leverages both traditional retail channels and modern e-commerce platforms, utilizing self-operated stores on third-party platforms and online direct sales to reach consumers. The company maintains an integrated business model that extends from research and development through production to distribution, with additional operations in aquatic product processing, food management services, and marine resource development. This diversified approach positions HaiXin as a mid-tier player in China's rapidly evolving convenience food market, catering to urban consumers seeking traditional flavors with modern convenience.

Revenue Profitability And Efficiency

HaiXin Foods generated revenue of CNY 1.71 billion for the fiscal year, though the company reported a net loss of CNY 36.9 million, resulting in negative diluted EPS of CNY -0.0668. Operating cash flow remained positive at CNY 96.3 million, indicating some operational cash generation capability despite the net loss position. The company maintained significant capital expenditures of CNY 135.6 million, suggesting ongoing investment in production capacity and operational infrastructure to support future growth initiatives in the competitive food manufacturing sector.

Earnings Power And Capital Efficiency

The company's current earnings power appears challenged, with negative net income reflecting margin pressures or operational inefficiencies. Positive operating cash flow of CNY 96.3 million provides some buffer, though substantial capital expenditures exceeding operating cash flow indicate aggressive investment strategy. The negative EPS of CNY -0.0668 suggests the company's capital base is not currently generating adequate returns, requiring careful monitoring of operational turnaround efforts and investment efficiency.

Balance Sheet And Financial Health

HaiXin maintains a cash position of CNY 156.4 million against total debt of CNY 380.2 million, indicating a leveraged balance sheet structure. The debt-to-cash ratio suggests moderate liquidity constraints, though the positive operating cash flow provides some financial flexibility. The company's financial health appears adequate for near-term obligations but would benefit from improved profitability to strengthen its capital structure and reduce reliance on debt financing.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.04 per share, indicating management's commitment to shareholder returns despite current profitability challenges. The significant capital expenditure program suggests management is prioritizing growth investments over short-term earnings, potentially targeting market share expansion or product diversification in China's competitive packaged foods market. The balance between dividend payments and substantial capex reflects a strategic approach balancing shareholder returns with growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.54 billion, the market appears to be pricing in recovery expectations despite current negative earnings. The beta of 1.11 indicates slightly higher volatility than the broader market, reflecting investor perception of elevated risk relative to the company's current financial performance. The valuation suggests market participants may be anticipating operational improvements or strategic developments that could drive future profitability in the evolving Chinese consumer foods landscape.

Strategic Advantages And Outlook

HaiXin's strategic position rests on its diversified product portfolio and established brand recognition in China's regional markets. The company's integrated operations from R&D to distribution provide some cost control advantages, though current profitability challenges indicate operational headwinds. The outlook depends on successful execution of growth investments and margin improvement initiatives, particularly in leveraging e-commerce channels and product innovation to capture opportunities in China's evolving consumer preferences for convenience foods with traditional flavors.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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