investorscraft@gmail.com

Intrinsic ValueFufeng Group Limited (0546.HK)

Previous CloseHK$8.46
Intrinsic Value
Upside potential
Previous Close
HK$8.46

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

Fufeng Group Limited is a leading China-based producer of fermentation-derived specialty chemicals, operating primarily in the food additives and animal nutrition sectors. Its core business model involves the conversion of agricultural feedstocks, particularly corn, into a diversified portfolio of value-added products including monosodium glutamate (MSG), starch sweeteners, amino acids like lysine and threonine, and specialty colloids such as xanthan gum. The company operates through five distinct segments, allowing it to capture value across multiple industrial and consumer end-markets from food processing to animal feed and pharmaceuticals. Fufeng leverages integrated manufacturing and economies of scale to maintain cost leadership, while its extensive product range provides resilience against commodity price fluctuations. Its strategic positioning within China's massive domestic market, combined with international exports, solidifies its status as a significant global player in bio-fermentation, though it remains exposed to raw material price volatility and environmental regulatory pressures inherent to the sector.

Revenue Profitability And Efficiency

Fufeng generated HKD 27.8 billion in revenue for the period, demonstrating its significant scale. The company converted this into a net income of HKD 2.31 billion, reflecting a net profit margin of approximately 8.3%. Strong operating cash flow of HKD 2.96 billion indicates healthy cash generation from its core operations, which comfortably covered capital expenditures, showcasing solid operational efficiency.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted EPS of HKD 0.92. Capital allocation is focused on maintaining its production infrastructure, as evidenced by capital expenditures of HKD 1.20 billion. The substantial operating cash flow significantly exceeds these investments, indicating the business generates ample internal cash to fund its growth and operational needs efficiently.

Balance Sheet And Financial Health

Fufeng maintains a robust liquidity position with cash and equivalents of HKD 9.90 billion. This is offset by total debt of HKD 11.37 billion, resulting in a net debt position. The company's financial health appears manageable, supported by strong operating cash flows that provide a buffer for its debt obligations and operational requirements.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.49 per share. This payout represents a dividend yield based on the current share price and reflects a commitment to returning capital to investors alongside its internal reinvestment for operational maintenance and potential expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 23.5 billion, the market values the company at a P/E ratio of roughly 10.2x based on its latest earnings. A very low beta of 0.059 suggests the stock has exhibited minimal correlation to broader market movements, which may reflect its specific industry dynamics and investor base.

Strategic Advantages And Outlook

Fufeng's key advantages include its integrated production, economies of scale, and diversified product portfolio within the fermentation sector. The outlook is tied to global demand for food additives and animal nutrition, though it must navigate commodity input costs and evolving environmental regulations in its core operating region to sustain its competitive position.

Sources

Company DescriptionHong 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