investorscraft@gmail.com

Intrinsic ValueChina Shengmu Organic Milk Limited (1432.HK)

Previous CloseHK$0.40
Intrinsic Value
Upside potential
Previous Close
HK$0.40

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 Shengmu Organic Milk Limited operates as a specialized dairy producer focused on the organic milk segment within China's agricultural sector. Its core revenue model is built on the production and distribution of high-value raw organic milk and related dairy products, primarily targeting domestic consumers but with some international reach. The company controls its supply chain from farm to initial processing, aiming to capture value through the premium pricing associated with certified organic and traceable products. This positions it within the broader consumer defensive sector, catering to growing health and wellness trends among Chinese consumers. Its market position is that of a niche player, competing against larger, integrated dairy giants by emphasizing product purity, specialized branding, and a focused operational footprint centered in Inner Mongolia, a key dairy-producing region. The company must navigate challenges including feed costs, stringent organic certification standards, and volatile commodity pricing to maintain its specialized market positioning.

Revenue Profitability And Efficiency

For FY 2024, the company generated revenue of HKD 3.13 billion but reported a net loss of HKD 65.5 million, indicating significant profitability pressures despite its sizable top line. Operating cash flow was robust at HKD 916 million, suggesting core operational efficiency in converting sales to cash, which is critical for a capital-intensive farming business. Capital expenditures of HKD 237 million reflect ongoing investment to maintain and potentially expand its production assets.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.008 demonstrates a lack of earnings power in the period, as the net loss eroded shareholder value. The substantial operating cash flow, however, indicates that the business generates strong cash from its operations before accounting for non-cash charges and financing costs. This divergence highlights the capital-intensive nature of dairy farming, where significant depreciation and potential write-downs can pressure reported earnings despite healthy underlying cash generation.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 697 million against total debt of HKD 2.33 billion, indicating a leveraged financial structure common in asset-heavy industries. The high debt level relative to equity requires careful management of liquidity and interest coverage, particularly in a loss-making year. The company's financial health is supported by its strong operating cash flow, which provides a crucial buffer for servicing its obligations.

Growth Trends And Dividend Policy

The company did not pay a dividend in FY 2024, a prudent measure consistent with its reported net loss, as it likely prioritizes capital preservation and debt management. Growth trends must be inferred from the substantial revenue base and ongoing capex, suggesting a focus on maintaining productive capacity within the organic niche rather than aggressive expansion, especially given the current profitability challenges.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.72 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting skepticism about its path to sustainable profitability. The negative earnings and a beta of 0.69 suggest the stock is viewed as a speculative play on a recovery in the organic dairy sector, with expectations tempered by its recent financial performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on the premium organic segment, which aligns with long-term consumer trends. Its outlook depends on its ability to improve operational efficiency, manage input cost volatility, and potentially reduce its debt burden to return to profitability. Success hinges on leveraging its specialized brand and production expertise to navigate a competitive market.

Sources

Company Annual ReportHong 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