investorscraft@gmail.com

Intrinsic ValueNatural Food International Holding Limited (1837.HK)

Previous CloseHK$1.05
Intrinsic Value
Upside potential
Previous Close
HK$1.05

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

Natural Food International Holding Limited is a specialized manufacturer and distributor of natural health food products operating within China's expansive packaged foods sector. The company's core revenue model is built on the production, processing, and direct sale of wellness-oriented consumables, leveraging a hybrid distribution network that integrates both physical retail and digital commerce. It operates in the consumer defensive industry, catering to the growing domestic demand for health-conscious nutrition and preventative wellness solutions. Its market position is reinforced by an extensive physical presence of over 2,400 concessionary counters, which provides significant shelf space and brand visibility in retail environments, complemented by a strategic focus on e-commerce platforms to capture online consumer trends. This dual-channel approach allows it to serve a broad customer base across different purchasing preferences, positioning it as an integrated player in the niche but expanding natural health food market in China.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.06 billion for the period, demonstrating a solid top-line presence in its market. Net income reached HKD 187.9 million, reflecting effective cost management and operational control. Strong operating cash flow of HKD 271.5 million significantly exceeded net income, indicating high-quality earnings and efficient cash conversion from its core business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.086, providing a clear measure of profitability on a per-share basis. The company generated robust operating cash flow, which comfortably funded its modest capital expenditures of HKD 24.6 million. This suggests a capital-light business model that requires minimal reinvestment to maintain operations, supporting strong free cash flow generation.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, with a substantial cash position of HKD 835.2 million providing significant liquidity. Total debt is minimal at HKD 11.8 million, resulting in a net cash position that underscores financial stability and low leverage risk. This conservative financial structure provides ample flexibility for strategic initiatives or weathering market volatility.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend policy, distributing HKD 0.04 per share. This payout, supported by strong cash generation, indicates a commitment to returning capital to investors. Future growth will likely depend on expanding its product portfolio and enhancing its multi-channel distribution strategy within China's competitive health food market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.02 billion, the market values the company at roughly 1x revenue and 10.7x net income. The beta of 0.484 suggests lower volatility compared to the broader market, reflecting investor perception of its stable defensive characteristics within the consumer staples sector.

Strategic Advantages And Outlook

The company's strategic advantages include its established brand presence through extensive retail counters and growing e-commerce capabilities. Its focus on natural health products aligns with consumer wellness trends in China. The strong balance sheet and cash generation provide a solid foundation for potential expansion or new product development in the evolving health food industry.

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