investorscraft@gmail.com

Intrinsic ValueWH Group Limited (0288.HK)

Previous CloseHK$9.18
Intrinsic Value
Upside potential
Previous Close
HK$9.18

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

WH Group Limited is a globally integrated meat processing conglomerate operating across China, the United States, Mexico, and Europe. Its core business model is vertically integrated, spanning hog farming, slaughtering, and the production and distribution of fresh pork and value-added packaged meat products. The company generates revenue through the sale of these products via wholesale and retail channels, including its own chain of food stores, leveraging its extensive production and distribution network to capture value at multiple stages of the supply chain. Operating in the competitive global packaged foods sector, WH Group holds a significant market position, notably through its ownership of Smithfield Foods in the U.S. This scale provides advantages in procurement, branding, and geographic diversification, allowing it to mitigate risks associated with commodity price cycles and regional demand fluctuations. Its strategy focuses on optimizing its integrated model to enhance efficiency and market penetration across its key operating segments.

Revenue Profitability And Efficiency

The company reported revenue of HKD 259.41 billion for the period. Profitability, with a net income of HKD 1.61 billion, indicates pressure on margins, likely reflecting challenging input cost environments and competitive pricing in its key markets. Operating cash flow of HKD 2.52 billion demonstrates the company's ability to generate cash from its core operations, which is essential for funding its capital-intensive business model.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.13, reflecting the net income translated to a per-share basis. The company's capital expenditures of HKD -707 million represent investments in maintaining and upgrading its production and processing facilities. The relationship between operating cash flow and capital expenditures indicates a focus on sustaining its operational infrastructure.

Balance Sheet And Financial Health

WH Group maintains a solid liquidity position with cash and equivalents of HKD 2.06 billion. Total debt is reported at HKD 3.72 billion. The manageable debt level, relative to its cash position and operating scale, suggests a prudent financial structure. The company's beta of 0.342 indicates lower volatility compared to the broader market.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.61673. This payout, against the current EPS, represents a significant distribution, highlighting a shareholder-friendly policy. Future growth will be contingent on managing commodity cycles and expanding its value-added product portfolio.

Valuation And Market Expectations

With a market capitalization of approximately HKD 112.78 billion, the market valuation incorporates expectations for the company's global scale and integrated model. The current valuation metrics reflect the challenges and opportunities inherent in the cyclical meat processing industry, balancing its defensive characteristics with operational leverage.

Strategic Advantages And Outlook

WH Group's primary strategic advantages lie in its vertical integration, global diversification, and strong brand portfolio, including Smithfield. These factors provide cost control and market access benefits. The outlook remains tied to global protein demand, commodity price stability, and the company's ability to navigate geopolitical and supply chain complexities effectively.

Sources

Company Annual ReportHong Kong 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