investorscraft@gmail.com

Intrinsic ValueWant Want China Holdings Limited (0151.HK)

Previous CloseHK$4.72
Intrinsic Value
Upside potential
Previous Close
HK$4.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Want Want China Holdings Limited operates as a leading packaged food and beverage manufacturer in China's consumer defensive sector, generating revenue through the production and distribution of snack foods, dairy products, and beverages. The company's diversified portfolio includes iconic brands across rice crackers, flavored milk, ready-to-drink beverages, and traditional snacks, serving both urban and rural Chinese markets through an extensive distribution network. With operations spanning four distinct segments—Rice Crackers, Dairy Products and Beverages, Snack Foods, and Other Products—Want Want maintains a dominant market position in several snack categories, leveraging decades of brand recognition and consumer trust. The company's vertically integrated model encompasses manufacturing, packaging, and distribution, providing cost advantages and quality control throughout the supply chain. Its strategic focus on the Chinese market, complemented by selective exports to international regions, positions Want Want as a resilient player in the competitive packaged foods industry, capable of navigating shifting consumer preferences and economic cycles.

Revenue Profitability And Efficiency

The company generated HKD 23.51 billion in revenue with net income of HKD 4.34 billion, demonstrating strong profitability with an 18.4% net margin. Operating cash flow of HKD 4.16 billion significantly exceeded capital expenditures of HKD 637 million, indicating efficient cash generation from core operations and disciplined capital allocation across its diverse product segments.

Earnings Power And Capital Efficiency

Want Want delivered diluted EPS of HKD 0.37, supported by robust operating cash flow generation that comfortably funds both growth investments and shareholder returns. The company maintains solid capital efficiency with operating cash flow covering capital expenditures by more than six times, reflecting mature operations with limited reinvestment requirements.

Balance Sheet And Financial Health

The balance sheet shows financial strength with HKD 8.35 billion in cash and equivalents against HKD 4.39 billion in total debt, providing ample liquidity and conservative leverage. This positions the company well to navigate market volatility while maintaining flexibility for strategic initiatives or opportunistic investments.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.15862 per share while retaining sufficient earnings for operational needs. This balanced approach supports income investors while preserving capital for selective growth opportunities in China's evolving consumer market.

Valuation And Market Expectations

With a market capitalization of HKD 68.46 billion and a beta of 0.303, the market prices Want Want as a defensive consumer staple with stable earnings expectations. The valuation reflects investor confidence in the company's resilient business model and consistent performance in China's packaged foods sector.

Strategic Advantages And Outlook

Want Want's strategic advantages include strong brand equity, extensive distribution reach, and product diversification across snack categories. The outlook remains stable given its defensive positioning, though growth depends on successful navigation of China's competitive consumer landscape and evolving dietary preferences.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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