investorscraft@gmail.com

Intrinsic ValueGuilin Seamild Foods Co., Ltd (002956.SZ)

Previous Close$28.35
Intrinsic Value
Upside potential
Previous Close
$28.35

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

Guilin Seamild Foods operates as a specialized health food company focused on the oat cereal market in China. The company's core revenue model centers on the research, development, production, and sale of oat-based products, including prepared oat cereals, traditional oatmeal, and casual oat snacks. Operating within the competitive packaged foods sector of the consumer defensive industry, Seamild has established itself as a dedicated player in the health-conscious food segment. The company leverages its vertically integrated operations from R&D to distribution, targeting health-aware Chinese consumers seeking nutritious breakfast and snack alternatives. Founded in 2001 and headquartered in Guilin, the company has built brand recognition around oat-based nutrition, positioning itself as a specialist rather than a diversified food conglomerate. This focused approach allows Seamild to develop deep expertise in oat processing and product innovation while competing against larger, more diversified food manufacturers. The company's market position reflects its niche specialization in a growing health food category, serving consumers who prioritize wellness and natural ingredients in their dietary choices.

Revenue Profitability And Efficiency

For FY 2024, the company generated revenue of CNY 1.90 billion with net income of CNY 133 million, resulting in a net profit margin of approximately 7.0%. Operating cash flow stood at CNY 170 million, indicating reasonable conversion of earnings to cash. The company maintained significant capital expenditures of CNY 222 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 demonstrated solid earnings power with diluted EPS of CNY 0.60 for the fiscal year. The substantial capital expenditure program relative to operating cash flow indicates a focus on capacity expansion and operational improvements. This investment strategy reflects management's confidence in future demand growth for oat-based health products, though it temporarily pressures free cash flow generation as the company builds for long-term market positioning.

Balance Sheet And Financial Health

Guilin Seamild maintains a conservative financial structure with cash and equivalents of CNY 269 million against total debt of CNY 139 million, indicating a net cash position. This strong liquidity profile provides flexibility for operational needs and strategic investments. The moderate debt level suggests a balanced approach to financing, avoiding excessive leverage while maintaining capacity for selective growth opportunities in the evolving health food market.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend policy, distributing CNY 0.4176 per share. This payout represents a substantial portion of earnings, reflecting management's commitment to returning capital to shareholders while maintaining growth investments. The balance between dividend distributions and capital expenditures suggests a strategy focused on both immediate shareholder returns and long-term business expansion in China's growing health food sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.94 billion, the company trades at a P/E ratio around 37 times trailing earnings, indicating market expectations for future growth in the health food segment. The beta of 0.474 suggests lower volatility compared to the broader market, potentially reflecting the defensive nature of the consumer staples sector and investor perception of stable demand for the company's oat-based products.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized focus on oat products, established brand recognition in the health food segment, and vertical integration from R&D to production. The outlook appears positive given growing consumer health consciousness in China, though competition from larger food manufacturers remains a consideration. The company's continued investment in capacity suggests confidence in sustained demand growth for nutritious food alternatives in the Chinese market.

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