investorscraft@gmail.com

Intrinsic ValueGreen Fresh Biotechnology Company Limited (1084.HK)

Previous CloseHK$0.61
Intrinsic Value
Upside potential
Previous Close
HK$0.61

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

Green Fresh Biotechnology operates as a specialized producer of hydrocolloid products derived from natural sources, serving the global food manufacturing industry. The company's core business model revolves around processing and selling agar-agar, carrageenan, konjac products, and blended formulations that function as essential texturizing, stabilizing, and gelling agents for food producers. These plant-based ingredients are critical additives in dairy, confectionery, meat, and beverage applications, positioning the company within the broader food ingredients supply chain. As a Hong Kong-based holding company with operational focus on natural hydrocolloids, Green Fresh occupies a niche but essential role in enabling food manufacturers to achieve desired product consistency, shelf stability, and clean-label formulations. The company's market position is characterized by its specialized expertise in extracting and processing these marine and botanical ingredients, catering to both domestic Chinese and international food processing customers who require reliable, quality-controlled functional ingredients for their production processes.

Revenue Profitability And Efficiency

The company generated HKD 1.05 billion in revenue with net income of HKD 66.2 million, representing a net margin of approximately 6.3%. Diluted EPS stood at HKD 0.0787, indicating moderate profitability within the competitive food ingredients sector. The absence of reported operating cash flow and capital expenditure data limits deeper efficiency analysis, though the revenue scale suggests established operational capabilities.

Earnings Power And Capital Efficiency

With HKD 66.2 million in net income against HKD 835.5 million shares outstanding, the company demonstrates modest earnings generation capacity. The lack of cash flow data prevents comprehensive assessment of capital efficiency, though the net income figure indicates basic profitability. The company's ability to maintain positive earnings in the agricultural products sector reflects operational discipline despite market challenges.

Balance Sheet And Financial Health

The balance sheet shows HKD 128.5 million in cash against HKD 601.3 million in total debt, indicating potential liquidity constraints. The debt-to-equity position appears elevated given the modest cash reserves, suggesting leveraged financial structure. The company's financial health requires careful monitoring given the debt burden relative to its cash position and operating scale.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.012 per share distribution, indicating commitment to shareholder returns despite moderate earnings. Growth trends cannot be fully assessed without historical comparatives, though the current revenue level suggests established market presence. The dividend yield must be evaluated against earnings sustainability and cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of HKD 587.2 million and negative beta of -0.124, the market prices the company at approximately 0.56 times revenue and 8.9 times earnings. The negative beta suggests counter-cyclical characteristics relative to the broader market, possibly reflecting defensive attributes of its food ingredients business. Valuation multiples appear reasonable for a niche agricultural products processor.

Strategic Advantages And Outlook

The company's strategic position lies in its specialization within hydrocolloid ingredients, serving essential food manufacturing needs. Its focus on natural, plant-based products aligns with growing clean-label trends in food processing. The outlook depends on maintaining cost competitiveness, managing debt levels, and capitalizing on demand for natural food additives in both domestic and international markets.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsAnnual report assumptions based on provided metrics

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