investorscraft@gmail.com

Intrinsic ValueNissin Foods Company Limited (1475.HK)

Previous CloseHK$7.30
Intrinsic Value
Upside potential
Previous Close
HK$7.30

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

Nissin Foods Company Limited is a prominent Hong Kong-based manufacturer and distributor of instant noodles and complementary food products, operating as a subsidiary of Japan's Nissin Foods Holdings. Its core revenue model is driven by the production and sale of a diversified portfolio under the well-established NISSIN and Doll brands, including cup noodles, retort and frozen foods, beverages, snacks, and sauces. The company maintains a vertically integrated operation that extends to manufacturing its own packaging materials, enhancing supply chain control and cost efficiency. It holds a strong market position, particularly within its home market and across Greater China, leveraging brand recognition and extensive distribution networks. As a key player in the global packaged foods sector, it competes by offering convenience, consistent quality, and product innovation to a broad consumer base in both defensive and growth-oriented markets.

Revenue Profitability And Efficiency

The company generated HKD 3.81 billion in revenue for the period. Profitability was demonstrated by a net income of HKD 201 million, translating to a net margin of approximately 5.3%. Operating cash flow was robust at HKD 427.8 million, significantly exceeding capital expenditures of HKD 99.1 million, indicating healthy conversion of earnings into cash and efficient operational funding.

Earnings Power And Capital Efficiency

Nissin Foods exhibits solid earnings power with diluted EPS of HKD 0.19. The substantial operating cash flow of HKD 427.8 million, which is over double the reported net income, underscores strong underlying cash generation. This high quality of earnings supports reinvestment and shareholder returns without relying heavily on external financing.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a large cash and equivalents position of HKD 1.11 billion against minimal total debt of HKD 16.1 million. This results in a significant net cash position, indicating very low financial leverage and ample liquidity to navigate market cycles or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.1. This payout represents a substantial portion of its earnings, reflecting a shareholder-friendly policy. Future growth will likely be driven by geographic expansion and product innovation within its core instant noodle and adjacent categories.

Valuation And Market Expectations

With a market capitalization of approximately HKD 7.26 billion, the market values the company at a price-to-sales multiple of roughly 1.9x and a price-to-earnings multiple of about 36x based on trailing earnings. A negative beta of -0.045 suggests its stock performance has a very low, and inverse, correlation to broader market movements.

Strategic Advantages And Outlook

Key strategic advantages include its powerful brand equity, vertical integration, and the defensive nature of its core instant noodle products. As a subsidiary of a global food holding company, it benefits from shared R&D and brand strength. The outlook is stable, supported by its strong financial health and position in a non-cyclical consumer staples market.

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