investorscraft@gmail.com

Intrinsic ValueDaodaoquan Grain and Oil Co.,Ltd. (002852.SZ)

Previous Close$11.68
Intrinsic Value
Upside potential
Previous Close
$11.68

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

Daodaoquan Grain and Oil Co., Ltd. operates as a specialized edible oil processor within China's competitive packaged foods sector. The company maintains a vertically integrated business model that encompasses the entire value chain from research and production to trading, warehousing, and logistics for vegetable oils and related by-products. This comprehensive approach allows for quality control and operational efficiency across its diverse product portfolio, which includes press, flavor, pure, blend, gift, and catering oil series. Operating in the essential consumer defensive industry, Daodaoquan serves both retail consumers and commercial catering clients, positioning itself as a regional player headquartered in Yueyang. The company's focus on the Chinese domestic market situates it within a large but fragmented industry where scale, distribution networks, and brand recognition are critical competitive factors. Its integrated operations from processing to logistics provide a distinct advantage in managing supply chain costs and ensuring product consistency in a market sensitive to food safety and quality.

Revenue Profitability And Efficiency

For the fiscal year, the company generated revenue of approximately CNY 5.94 billion, achieving a net income of CNY 176.9 million. This translates to a net profit margin of roughly 3.0%, indicating moderate profitability within the competitive edible oils sector. The company demonstrated strong cash generation, with operating cash flow significantly exceeding net income at CNY 3.16 billion, suggesting efficient working capital management, potentially through favorable inventory and receivables cycles common in the fast-moving consumer goods industry.

Earnings Power And Capital Efficiency

Daodaoquan reported diluted earnings per share of CNY 0.51, reflecting its earnings power on a per-share basis. The substantial operating cash flow of CNY 3.16 billion, compared to capital expenditures of just CNY 113.4 million, indicates highly efficient capital deployment with minimal required reinvestment to maintain operations. This significant free cash flow generation provides financial flexibility for potential expansion, debt reduction, or shareholder returns, highlighting efficient asset utilization in its capital-intensive industry.

Balance Sheet And Financial Health

The company maintains a balanced financial position with cash and equivalents of CNY 288.7 million against total debt of approximately CNY 1.01 billion. While carrying moderate leverage, the robust operating cash flow generation provides substantial coverage for debt obligations. The balance sheet structure appears typical for a manufacturing-oriented business with necessary working capital and fixed asset financing requirements, with overall financial health supported by strong cash flow metrics.

Growth Trends And Dividend Policy

Daodaoquan demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.394 per share. This represents a substantial payout relative to its earnings per share, indicating a commitment to returning capital to investors. The company's growth trajectory appears stable within the essential food products category, which typically exhibits consistent demand patterns. Capital expenditure levels suggest a maintenance-oriented investment strategy rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.88 billion, the company trades at a price-to-earnings ratio of around 22 based on current earnings. The beta of 0.546 indicates lower volatility compared to the broader market, which is characteristic of consumer defensive stocks. This valuation reflects market expectations for stable, defensive earnings growth within the essential food processing sector, with moderate growth prospects priced in.

Strategic Advantages And Outlook

The company's strategic advantages lie in its vertically integrated operations spanning production to logistics, providing cost control and supply chain reliability. Operating in the essential consumer defensive sector offers relative stability during economic cycles. The outlook remains tied to domestic consumption trends in China, with potential growth driven by urbanization and rising food quality standards. The company's focus on operational efficiency and cash flow generation positions it well for sustained operations in a competitive market environment.

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