investorscraft@gmail.com

Intrinsic ValueChina Foods Limited (0506.HK)

Previous CloseHK$4.33
Intrinsic Value
Upside potential
Previous Close
HK$4.33

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

China Foods Limited operates as a key Coca-Cola bottling partner in mainland China, specializing in the manufacturing, distribution, and marketing of the complete Coca-Cola beverage portfolio. The company's core revenue model is built on volume-based sales of sparkling drinks, juices, water, milk beverages, energy drinks, tea, coffee, and functional nutrition products through extensive distribution networks. As a subsidiary of China Foods (Holdings) Limited with COFCO lineage, it benefits from established infrastructure and local market expertise. The company maintains a strategic position within China's massive non-alcoholic beverage sector, competing in both urban and developing rural markets while leveraging the world's most valuable beverage brand. Its operations extend beyond production to include supply chain management, wholesale food distribution, and digital commerce services, creating additional revenue streams. This integrated approach positions China Foods as a significant player in the evolving Chinese consumer landscape, where beverage consumption continues to grow alongside rising disposable incomes.

Revenue Profitability And Efficiency

The company generated HKD 21.5 billion in revenue with net income of HKD 860.5 million, representing a net margin of approximately 4%. Operating cash flow of HKD 2.85 billion significantly exceeded capital expenditures of HKD 762.6 million, indicating strong cash conversion from operations. This efficiency supports ongoing investment in production capacity and market expansion while maintaining profitability in a competitive beverage market.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.31, the company demonstrates moderate earnings power relative to its market position. The substantial operating cash flow generation of HKD 2.85 billion against capital investments suggests effective capital deployment. The business model shows capability to fund growth initiatives internally while maintaining operational scale across China's diverse beverage distribution channels.

Balance Sheet And Financial Health

The balance sheet appears robust with HKD 4.01 billion in cash and equivalents against minimal total debt of HKD 85.6 million, indicating a strong net cash position. This conservative financial structure provides significant liquidity and flexibility for strategic investments or weathering market volatility. The low debt level suggests minimal financial risk and capacity for potential expansion opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.166, representing a payout from stable cash flows. As a Coca-Cola bottler in China's growing beverage market, the company is positioned to benefit from increasing consumption trends and product innovation. The capital structure supports both reinvestment in growth initiatives and consistent returns to shareholders.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 12.4 billion, the company's valuation reflects its position as a established Coca-Cola bottler in China. The beta of 0.409 suggests lower volatility than the broader market, indicating perceived stability as a defensive consumer staples investment. The valuation incorporates expectations for steady performance in China's beverage sector.

Strategic Advantages And Outlook

The company's primary advantage lies in its exclusive Coca-Cola partnership and extensive distribution network across China. Backed by COFCO's resources, it benefits from scale advantages and local market knowledge. The outlook remains tied to China's beverage consumption growth, product innovation, and operational efficiency improvements in a competitive but expanding market.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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