investorscraft@gmail.com

Intrinsic ValueShineroad International Holdings Limited (1587.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

Shineroad International Holdings Limited operates as a specialized distributor of food ingredients, additives, and packaging materials, primarily serving the vast food manufacturing sector in Mainland China and select international markets. The company functions as a critical intermediary, connecting producers of essential inputs with food processing companies, manufacturers, and trading firms. Its core revenue model is built on the margins earned from the procurement and subsequent sale of these non-branded, industrial-grade products, leveraging its established supply chain networks and deep customer relationships to facilitate bulk transactions. Operating within the defensive consumer staples sector, Shineroad occupies a niche position in the food distribution industry, characterized by its focus on B2B sales rather than retail consumer-facing activities. Its market positioning is that of a reliable and efficient supply partner, whose success is tied to the consistent demand from China's massive food production ecosystem, providing a degree of insulation from economic cycles while remaining exposed to competitive pressures and raw material price fluctuations within its specialized wholesale segment.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 661.6 million. It demonstrated solid profitability with net income of HKD 43.7 million, translating to a healthy net margin. Operating cash flow was positive at HKD 39.0 million, indicating that earnings are being converted into cash from core operations, a key indicator of business efficiency.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.0642. Capital expenditures of HKD -48.4 million suggest significant investment activity, likely in supply chain infrastructure or operational capacity. The positive operating cash flow relative to net income points to sound capital management within its distribution model.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 185.2 million. Total debt is reported at HKD 96.6 million, resulting in a conservative net cash position. This indicates a robust financial structure with ample capacity to navigate market volatility and fund ongoing operations.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of HKD 0.0225. This payout, combined with its net cash position, suggests a commitment to returning capital while maintaining a prudent financial strategy for potential organic growth or strategic initiatives within its core distribution markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 435.2 million, the stock's valuation reflects its niche market position. A very low beta of 0.132 indicates the market perceives it as a defensive investment, with price movements largely uncorrelated to broader market swings, likely due to its stable business within the essential food sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its entrenched role within China's essential food supply chain. Its outlook is tied to the consistent, non-discretionary demand for food ingredients. Its strong balance sheet provides a solid foundation to withstand competitive pressures and capitalize on opportunities in its core 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