investorscraft@gmail.com

Intrinsic ValueGanyuan Foods Co., Ltd. (002991.SZ)

Previous Close$59.35
Intrinsic Value
Upside potential
Previous Close
$59.35

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

Ganyuan Foods operates as a specialized manufacturer and distributor of traditional roasted seeds and nuts within China's competitive packaged foods sector. The company's core revenue model centers on the research, development, production, and direct sale of snack products, primarily legumes and nuts. Its product portfolio is strategically segmented into traditional offerings, including broad beans, melon seeds, green beans, and peanuts, alongside premium nut categories such as cashews and macadamia nuts. This dual approach allows Ganyuan to cater to mass-market consumer preferences for affordable, familiar snacks while simultaneously capturing growth in the premium, health-conscious segment. Founded in 2006 and headquartered in Pingxiang, the company has established a strong regional presence, leveraging its integrated operations from sourcing to distribution. Its market position is that of a focused niche player, competing against larger diversified food conglomerates by emphasizing product quality and specialization in a specific snack category. The company's operations are deeply embedded in the domestic Chinese consumer market, with its success tied to evolving snacking habits, disposable income levels, and branding effectiveness in a fragmented but growing industry.

Revenue Profitability And Efficiency

For the fiscal year, Ganyuan Foods reported robust revenue of CNY 2.26 billion, demonstrating its solid market presence. The company translated this top-line performance into a net income of CNY 376 million, indicating healthy profitability. Operating cash flow generation was strong at CNY 327 million, significantly exceeding capital expenditures, which reflects efficient management of its core snack manufacturing and distribution operations.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, with diluted earnings per share reaching CNY 4.14. This strong bottom-line result underscores the profitability of its focused product strategy. Capital expenditure of CNY 269 million was directed towards maintaining and expanding production capacity, while the substantial positive operating cash flow suggests the business model is capital efficient and generates ample cash from its existing asset base.

Balance Sheet And Financial Health

Ganyuan Foods maintains a conservative balance sheet characterized by financial strength. It holds a substantial cash and equivalents position of CNY 532 million, which provides a significant liquidity buffer. Total debt is minimal at approximately CNY 47 million, resulting in a very low leverage profile. This combination of high cash reserves and negligible debt indicates a very strong financial health position with considerable flexibility for future initiatives.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 2.364. This dividend, supported by strong earnings and cash flow, points to a shareholder-friendly policy. The underlying growth trends will be assessed against historical performance, but the current profitability and cash generation provide a solid foundation for sustaining both operational investments and shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.18 billion, the market assigns a valuation that reflects the company's established position in the consumer defensive sector. A beta of 0.453 suggests the stock is perceived as less volatile than the broader market, which is typical for a company in the staple foods industry. This lower beta indicates investor expectations of stable, defensive performance insulated from significant economic cycles.

Strategic Advantages And Outlook

Ganyuan's strategic advantages lie in its specialization within the nuts and seeds niche, integrated operations, and a strong balance sheet that affords strategic optionality. The outlook is tied to its ability to navigate competitive pressures, manage input cost inflation for agricultural commodities, and effectively brand its products to capture consumer loyalty in the evolving Chinese snack market, leveraging its foundational financial strength.

Sources

Company FilingsShenzhen Stock Exchange

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