investorscraft@gmail.com

Intrinsic ValueNatural Dairy (NZ) Holdings Limited (0462.HK)

Previous CloseHK$2.20
Intrinsic Value
Upside potential
Previous Close
HK$2.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2014 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Natural Dairy (NZ) Holdings Limited operates as an investment holding company with a primary focus on dairy farming and milk powder production in New Zealand. The company's core revenue model centers on the production and sale of dairy products, primarily targeting export markets, particularly China. Natural Dairy positions itself within the global dairy supply chain, leveraging New Zealand's reputation for high-quality dairy production to capture value in international markets. The company's operations include farm ownership, milk processing, and product distribution, creating an integrated approach to dairy production. However, the company faces intense competition from established global dairy giants and must navigate volatile commodity prices, regulatory requirements, and shifting consumer preferences in key export markets. Its market position remains challenged by operational scale limitations and the capital-intensive nature of dairy farming operations.

Revenue Profitability And Efficiency

The company generated HKD 64.8 million in revenue for FY2014 but reported a significant net loss of HKD 100.3 million, indicating severe profitability challenges. Operating cash flow of HKD 5.6 million was positive but insufficient to cover capital expenditures of HKD 6.9 million, reflecting operational inefficiencies and potential liquidity constraints in maintaining its dairy operations.

Earnings Power And Capital Efficiency

Natural Dairy demonstrated weak earnings power with a diluted EPS of -HKD 0.037, reflecting substantial negative returns on invested capital. The negative net income combined with minimal operating cash flow generation suggests poor capital allocation efficiency and an inability to generate sustainable returns from its dairy farming and processing operations.

Balance Sheet And Financial Health

The balance sheet shows concerning financial health with only HKD 1.8 million in cash against substantial total debt of HKD 310.8 million, creating a highly leveraged position. This debt burden, coupled with ongoing operational losses, presents significant solvency risks and limited financial flexibility for future investment or operational improvements.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and cash constraints. The negative financial performance indicates contraction rather than growth, with the company facing fundamental challenges in achieving sustainable expansion or returning value to shareholders through distributions.

Valuation And Market Expectations

With a market capitalization of approximately zero, the market appears to assign minimal value to the company's operations, reflecting extreme skepticism about recovery prospects. The valuation suggests investors anticipate continued financial distress and potentially question the viability of the business model given the substantial debt load and persistent losses.

Strategic Advantages And Outlook

The company's strategic positioning in New Zealand's dairy sector provides geographic advantages for Asian market access, but operational and financial challenges overshadow these benefits. The outlook remains highly uncertain given the substantial debt burden, ongoing losses, and competitive pressures in the global dairy industry, requiring significant operational turnaround to achieve sustainability.

Sources

Company financial statementsHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2015201620172018201920202021202220232024202520262027202820292030203120322033203420352036203720382039

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