investorscraft@gmail.com

Intrinsic ValueQinqin Foodstuffs Group (Cayman) Company Limited (1583.HK)

Previous CloseHK$1.21
Intrinsic Value
Upside potential
Previous Close
HK$1.21

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

Qinqin Foodstuffs Group operates as a specialized snack food manufacturer in China's competitive packaged foods sector, generating revenue through the production and distribution of diverse snack products across multiple categories. The company maintains a multi-brand strategy with its Qinqin, Shangerry, and A Snack Shop brands, targeting various consumer segments through both traditional retail channels and online trading platforms. While operating in a fragmented market dominated by larger players, Qinqin has established regional presence through its product diversification across jelly products, crackers, seasonings, confectionery, and beverages. The company's vertical integration from manufacturing to distribution provides cost control advantages, though it faces intense competition from both domestic and international snack food manufacturers in China's rapidly evolving consumer market.

Revenue Profitability And Efficiency

The company generated HKD 996.5 million in revenue with net income of HKD 21.1 million, reflecting thin margins in the competitive snack food industry. Operating cash flow of HKD 257.3 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 85.3 million suggest ongoing investments in production capacity and operational improvements to maintain market position.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.028 demonstrates modest earnings power relative to the company's market capitalization. The substantial operating cash flow generation compared to net income suggests effective working capital management and strong underlying business cash flows. The company's ability to generate cash exceeds its accounting profits, indicating conservative accounting practices and solid operational performance.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 587.5 million in cash against total debt of HKD 172.5 million, providing financial flexibility. The net cash position supports operational stability and potential strategic investments. The conservative financial structure with ample cash reserves positions the company well to navigate market fluctuations and pursue growth opportunities.

Growth Trends And Dividend Policy

The company maintained a dividend payout of HKD 0.0217 per share, representing a substantial portion of earnings and indicating commitment to shareholder returns. The dividend policy suggests management's confidence in sustainable cash generation despite moderate growth prospects in the competitive snack food market. The balance between reinvestment and shareholder returns reflects a mature company approach.

Valuation And Market Expectations

With a market capitalization of approximately HKD 951 million, the company trades at modest multiples relative to its financial metrics. The low beta of 0.192 suggests the market perceives the stock as defensive with lower volatility than the broader market. Current valuation appears to reflect expectations of stable but modest growth in China's competitive consumer snacks sector.

Strategic Advantages And Outlook

The company's diversified product portfolio and multi-brand strategy provide some insulation against category-specific downturns. Strong cash generation and solid balance sheet offer flexibility for strategic initiatives. However, intense competition in China's snack food market and evolving consumer preferences present ongoing challenges for sustained growth and market share maintenance.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial data providers

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