investorscraft@gmail.com

Intrinsic ValueAusnutria Dairy Corporation Ltd (1717.HK)

Previous CloseHK$2.00
Intrinsic Value
Upside potential
Previous Close
HK$2.00

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

Ausnutria Dairy Corporation operates as a specialized infant nutrition company with a vertically integrated business model spanning milk collection, research, production, and global distribution. The company generates revenue primarily through premium infant formula products under multiple brands including cow milk-based Allnutria and Hyproca lines and goat milk-based Kabrita, targeting different consumer segments and price points. Operating in the competitive packaged foods sector, Ausnutria maintains a distinct market position through its dual focus on both cow and goat milk formulations, which provides diversification benefits and access to growing niche markets. The company leverages original equipment manufacturing capabilities alongside its proprietary brands, serving markets across China, the EU, Southeast Asia, and other international regions. This geographical diversification helps mitigate regional market risks while capitalizing on global demand for premium infant nutrition products. Ausnutria's integrated supply chain from milk collection to final product distribution supports quality control and margin preservation in the competitive dairy sector.

Revenue Profitability And Efficiency

Ausnutria generated HKD 7.40 billion in revenue with net income of HKD 236 million, reflecting a net margin of approximately 3.2%. The company maintained positive operating cash flow of HKD 299 million while investing HKD 347 million in capital expenditures, indicating ongoing investment in production capacity and operational infrastructure to support future growth initiatives.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.13, demonstrating modest earnings generation relative to its revenue base. Operating cash flow coverage of capital expenditures appears adequate, though the significant capex investment suggests focus on capacity expansion and operational enhancements rather than immediate high returns on invested capital.

Balance Sheet And Financial Health

Ausnutria maintains a solid liquidity position with HKD 1.21 billion in cash and equivalents against total debt of HKD 2.25 billion. The balance sheet structure indicates moderate leverage, with debt levels that appear manageable given the company's cash generation capabilities and market position in the defensive consumer goods sector.

Growth Trends And Dividend Policy

The company has established a dividend policy with a distribution of HKD 0.06 per share, representing a payout from current earnings. Growth trends appear focused on international expansion and product diversification, particularly in the premium infant formula segment where demographic trends and rising disposable incomes support long-term demand fundamentals.

Valuation And Market Expectations

With a market capitalization of HKD 4.62 billion, the company trades at approximately 0.6 times revenue and 19.6 times earnings. The beta of 0.45 suggests lower volatility than the broader market, reflecting the defensive characteristics of the infant nutrition business and stable demand patterns in its core markets.

Strategic Advantages And Outlook

Ausnutria's key advantages include its dual cow and goat milk product portfolio, vertical integration, and geographical diversification. The outlook remains cautiously positive given structural demand for premium infant nutrition, though competitive pressures and regulatory environments in key markets like China require ongoing strategic navigation and operational excellence.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial statement 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