investorscraft@gmail.com

Intrinsic ValueCOFCO Joycome Foods Limited (1610.HK)

Previous CloseHK$1.68
Intrinsic Value
Upside potential
Previous Close
HK$1.68

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

COFCO Joycome Foods Limited is a vertically integrated meat producer operating within China's essential consumer defensive sector. The company's core revenue model is derived from hog production, livestock slaughtering, and the sale of fresh pork, processed meat products, and imported meats. It operates across four distinct segments, managing the entire supply chain from feed production and animal husbandry to wholesale, retail, and branded product sales under its Maverick and Joycome labels. As a subsidiary of the state-owned COFCO Group, the company benefits from significant scale and integration, positioning it as a key player in securing China's domestic food supply. Its market position is that of a large-scale, industrialized producer within a fragmented industry, competing on efficiency, biosecurity, and supply chain control rather than purely on brand premium. This operational structure is designed to mitigate the volatility inherent in the agricultural cycle through diversification across production and value-added segments.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 16.3 billion for the period. Despite top-line strength, net income of HKD 538 million indicates significant margin pressure, a common challenge in the cyclical hog production industry. Capital expenditures of HKD -2.49 billion substantially exceeded operating cash flow of HKD 652 million, reflecting heavy ongoing investment in its production capacity and vertical integration strategy.

Earnings Power And Capital Efficiency

Diluted earnings per share of HKD 0.12 demonstrates the company's ability to generate profits despite industry headwinds. The substantial gap between operating cash flow and capital expenditures highlights a capital-intensive business model. This investment is directed towards long-term assets to secure its integrated supply chain, which is critical for sustainable earnings power in this sector.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.06 billion against total debt of HKD 6.6 billion, indicating a leveraged financial structure typical for capital-intensive agribusinesses. This debt load funds the expansive fixed assets required for its vertically integrated operations. The company's financial health is intrinsically linked to commodity price cycles and its ability to manage working capital efficiently.

Growth Trends And Dividend Policy

The company's growth is driven by China's steady demand for protein and its strategy of vertical integration. It did not pay a dividend for the period, which is consistent with a focus on reinvesting all available cash flows back into the business to fund expansion, modernize facilities, and strengthen its competitive position in a cyclical market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 9.07 billion, the market values the company at a significant discount to its annual revenue. A beta of 0.961 suggests the stock's volatility is nearly in line with the broader market, reflecting its status as a staple goods producer while still being exposed to commodity price fluctuations.

Strategic Advantages And Outlook

The company's primary strategic advantage is its vertical integration and backing by its state-owned parent, COFCO, providing scale and stability. The outlook remains tied to hog price cycles, disease management, and the successful execution of its capacity expansion plans. Long-term prospects are supported by structural trends towards consolidated, industrialized meat production in China.

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