investorscraft@gmail.com

Intrinsic ValueJiashili Group Limited (1285.HK)

Previous CloseHK$1.05
Intrinsic Value
Upside potential
Previous Close
HK$1.05

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

Jiashili Group Limited is a specialized manufacturer and distributor of biscuits and crackers, operating within the competitive packaged foods sector in China. The company's core revenue model is built on the production and sale of a diverse portfolio of baked goods, including breakfast biscuits, sandwich wafers, and traditional mooncakes, under its established Jiashili brand. Its operations span both domestic and international wholesale and retail channels for pre-packaged food products, supplemented by ancillary activities in lending and marketing. Operating as a subsidiary of Kaiyuan Investments, Jiashili leverages its long-standing heritage since 1956 to maintain a recognizable presence in the value segment of China's vast consumer defensive market. The company occupies a niche position, catering to local tastes with products like Kiuxiu biscuits, but faces intense competition from both large multinational corporations and numerous local producers. Its market position is that of a regional player with a focused product range, rather than a broad-based food conglomerate, which defines its specific competitive challenges and opportunities within the industry.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of HKD 1.80 billion. It achieved a net income of HKD 54.46 million, indicating a net profit margin of approximately 3.0%. Operating cash flow was strong at HKD 289.83 million, significantly exceeding net income and suggesting healthy cash conversion from its core biscuit manufacturing and sales operations.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of HKD 0.13. Capital expenditures of HKD 72.05 million were directed towards maintaining and potentially expanding production capabilities. The robust operating cash flow comfortably covered these investments, indicating self-sufficiency in funding its operational growth and asset base. The low beta of 0.002 suggests earnings are highly insulated from broader market volatility.

Balance Sheet And Financial Health

The balance sheet shows a cash and equivalents position of HKD 379.13 million against total debt of HKD 737.67 million. This indicates a leveraged but manageable financial structure, with ample liquidity to meet short-term obligations. The company's financial health appears stable, supported by its strong operating cash generation which provides a buffer for its debt servicing requirements.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of HKD 0.15 per share, which exceeds its diluted EPS of HKD 0.13. This implies a payout ratio over 100%, potentially funded from retained earnings or strong cash flows, highlighting a commitment to returning capital to investors despite modest earnings growth in the period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 435.75 million, the stock trades at a price-to-earnings ratio derived from its market cap and net income. The dividend yield, calculated from the dividend per share and the share price implied by the market cap, appears substantial, suggesting the market may have modest growth expectations or pricing reflects the company's niche, stable market position.

Strategic Advantages And Outlook

The company's primary advantages include its long-established brand identity since 1956 and a focused product portfolio catering to specific consumer preferences in China. The outlook is tied to its ability to navigate competitive pressures, raw material cost inflation, and shifting consumer tastes within the packaged food industry while maintaining its cash-generative business model and shareholder returns.

Sources

Company DescriptionProvided 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