investorscraft@gmail.com

Intrinsic ValueMaiquer Group CO.,LTD (002719.SZ)

Previous Close$8.78
Intrinsic Value
Upside potential
Previous Close
$8.78

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

Maiquer Group operates as a specialized dairy and food products manufacturer in China's competitive consumer defensive sector. The company generates revenue through the production and distribution of a diversified portfolio including sterilized milk, yogurt, protein drinks, ice cream, popsicles, and quick-frozen foods. Operating from its base in Changji, the firm maintains an integrated business model that extends beyond core dairy into agricultural products, livestock breeding, and bakery items, positioning itself across multiple food categories. Within China's fragmented dairy market, Maiquer occupies a regional position, competing against both national giants and local producers. The company's strategy involves maintaining a presence across the value chain, from agricultural inputs to consumer-facing products, though it operates at a significantly smaller scale than industry leaders. This multi-product approach aims to capture synergies in distribution and brand recognition while navigating the intense price competition and evolving consumer preferences characteristic of China's food distribution landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 635.2 million for the period, but this was overshadowed by significant operational challenges reflected in a net loss of CNY 230.5 million. The negative earnings per share of CNY -1.32 indicates substantial profitability pressures, likely stemming from competitive market conditions or operational inefficiencies. While operating cash flow remained positive at CNY 4.1 million, it was insufficient to cover capital expenditures of CNY -13.1 million, suggesting constrained cash generation from core business activities relative to investment needs.

Earnings Power And Capital Efficiency

Maiquer Group's earnings power appears substantially impaired, with the substantial net loss indicating the company is currently unable to generate sustainable profits from its operations. The modest positive operating cash flow suggests some ability to convert sales to cash, but the gap between operating cash flow and capital expenditures points to potential challenges in funding growth investments internally. The current performance reflects significant headwinds in achieving adequate returns on the capital employed across its diversified food production and distribution operations.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 31.7 million against total debt of CNY 71.3 million, indicating a leveraged financial structure. The debt burden relative to the company's market capitalization and operating performance warrants attention, particularly given the current loss-making position. The balance sheet structure suggests the company may face constraints in accessing additional financing or may need to prioritize debt management alongside operational turnaround efforts.

Growth Trends And Dividend Policy

Current financial results reflect a challenging growth environment, with the company reporting losses amid what appears to be a difficult operating period. The absence of a dividend payment aligns with the company's loss-making position and likely reflects a priority on preserving capital for operational needs rather than shareholder distributions. The trajectory suggests the company is focused on navigating current challenges rather than pursuing aggressive expansion in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.64 billion, the market appears to be assigning value beyond current financial metrics, potentially reflecting expectations of a future turnaround or strategic developments. The beta of 0.421 suggests lower volatility compared to the broader market, which may indicate investor perception of the stock as relatively defensive despite current operational challenges. The valuation likely incorporates some premium for potential recovery scenarios in China's consumer market.

Strategic Advantages And Outlook

Maiquer's strategic position hinges on its diversified product portfolio and integrated operations across dairy and food categories. However, the company faces significant challenges in improving operational efficiency and returning to profitability in a highly competitive market. The outlook depends on the company's ability to execute operational improvements, potentially through product differentiation or cost optimization, while managing its financial leverage. Success will require navigating intense competition and evolving consumer preferences in China's food sector.

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