investorscraft@gmail.com

Intrinsic ValueChina Haisheng Juice Holdings Co., Ltd (0359.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Haisheng Juice Holdings operates as a vertically integrated producer within the non-alcoholic beverage sector, specializing in the manufacture and sale of fruit juice concentrates and related products. Its core revenue model is derived from both the processing of raw fruits into industrial ingredients and the direct cultivation of agricultural products, including apple saplings and fresh apples. The company's operations are segmented into Fruit Juice and Agriculture, allowing it to control supply chains from orchard to finished concentrate. This positions it as a significant B2B supplier in the global juice concentrate market, serving international customers across North America, Europe, the Middle East, and Asia-Pacific. While headquartered in Hong Kong, its primary production and agricultural assets are located in mainland China, leveraging the region's fruit-growing capacity. Its market position is that of a large-scale, cost-focused processor in a competitive global industry, though it faces margin pressure from commodity price fluctuations and intense competition.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.20 billion for FY2020 but recorded a net loss of HKD 107.5 million, indicating significant profitability challenges. Negative diluted EPS of HKD -0.0834 reflects this unprofitability. Operating cash flow was positive at HKD 223.2 million, suggesting some core operational cash generation despite the net loss.

Earnings Power And Capital Efficiency

Substantial capital expenditures of HKD -1.68 billion significantly exceeded operating cash flow, indicating heavy investment or potential asset expansion. This negative free cash flow, combined with the net loss, points to weak current earnings power and strained capital efficiency during this period.

Balance Sheet And Financial Health

The balance sheet shows high financial leverage, with total debt of HKD 6.30 billion vastly exceeding cash and equivalents of HKD 226.3 million. This elevated debt burden raises concerns about financial health and liquidity, particularly given the company's negative profitability and substantial capex requirements.

Growth Trends And Dividend Policy

No dividends were paid in FY2020, consistent with the company's loss-making position. The significant capital expenditure suggests a focus on asset growth or capacity expansion, though this investment occurred alongside declining profitability, creating uncertainty about sustainable growth trends.

Valuation And Market Expectations

With a market capitalization of approximately HKD 63.2 million, the company trades at a significant discount to its revenue, reflecting market skepticism about its profitability and high debt load. The negative beta of -0.071 suggests low correlation with broader market movements, possibly indicating it is perceived as a special situation or distressed asset.

Strategic Advantages And Outlook

The company's vertical integration provides cost control advantages in raw material sourcing, but its high leverage and recent losses present substantial challenges. The outlook depends on improving operational efficiency, managing debt obligations, and potentially benefiting from any recovery in global demand for juice concentrates.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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