investorscraft@gmail.com

Intrinsic ValueChina Yurun Food Group Limited (1068.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

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 Yurun Food Group Limited operates as a vertically integrated meat processor within China's packaged foods sector, specializing in the slaughtering, production, and distribution of chilled and frozen pork products alongside processed meat items. The company generates revenue through the sale of its diverse product portfolio under established brand names including Yurun, Furun, Wangrun, and Haroulian, targeting both retail and wholesale channels across the People's Republic. Operating in the highly competitive and fragmented Chinese meat market, Yurun faces significant pressure from both large-scale competitors and local producers, with its market position challenged by industry consolidation and evolving consumer preferences. The company's business model relies on efficient supply chain management and brand recognition to maintain its presence, though it operates in a sector characterized by thin margins and stringent regulatory oversight regarding food safety and quality standards.

Revenue Profitability And Efficiency

The company reported revenue of HKD 992.4 million for the period but recorded a net loss of HKD 38.6 million, indicating significant profitability challenges. Operating cash flow was negative at HKD 22.6 million, reflecting operational inefficiencies and potential working capital pressures in a competitive market environment with tight margins.

Earnings Power And Capital Efficiency

Yurun's diluted EPS of -HKD 0.0212 demonstrates weak earnings power, with the company unable to generate positive returns for shareholders. The absence of capital expenditures suggests limited investment in growth or maintenance, potentially impacting future operational capacity and competitive positioning in the market.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 444.5 million significantly exceeding cash and equivalents of HKD 41.0 million. This debt-heavy structure, combined with operating losses, creates substantial financial stress and raises questions about the company's long-term solvency and ability to meet its obligations.

Growth Trends And Dividend Policy

With no dividend payments and negative financial metrics across revenue, income, and cash flow, the company exhibits contraction rather than growth. The absence of capital expenditures further indicates a defensive posture rather than expansionary initiatives in the current challenging market conditions.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 282.5 million, the market appears to discount the company's prospects significantly given its financial struggles. The beta of 0.497 suggests lower volatility than the broader market, possibly reflecting limited investor interest or expectations of minimal near-term recovery.

Strategic Advantages And Outlook

Yurun's primary advantages include established brand recognition and vertical integration in meat processing, though these are offset by intense competition and financial distress. The outlook remains challenging given the company's negative cash flow, high debt burden, and operating losses in a competitive industry with structural headwinds.

Sources

Company financial reportsHong 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