investorscraft@gmail.com

Intrinsic ValueJiujiuwang Food International Limited (1927.HK)

Previous CloseHK$0.14
Intrinsic Value
Upside potential
Previous Close
HK$0.14

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

Jiujiuwang Food International Limited operates as a specialized confectionery manufacturer and marketer, primarily serving the People's Republic of China with additional reach across Asia, Europe, and international markets. The company's core revenue model integrates both B2B and B2C channels, generating income through original equipment manufacturing (OEM) for licensed brands alongside direct sales of its proprietary product lines under the Coolsa, Lalabo, and Jiujiuwang brands. Its diverse product portfolio encompasses aerated candies, gum-based sweets, hard candies, tablet varieties, and chocolate-made products, catering to varied consumer preferences and occasions. Within the competitive food confectioners sector, the company leverages its established manufacturing infrastructure and multi-channel distribution strategy, which includes e-commerce platforms and traditional distributors, to maintain its market presence. Its positioning is that of a regional player with export capabilities, navigating a highly fragmented market dominated by larger multinational corporations while focusing on operational flexibility and brand development to capture niche opportunities.

Revenue Profitability And Efficiency

The company reported revenue of HKD 315.0 million for the period, indicating its operational scale within the confectionery market. However, profitability was challenged, with a net loss of HKD 3.6 million and negative diluted EPS of HKD 0.0046. Operating cash flow was minimal at HKD 0.2 million, suggesting tight cash generation from core business activities against the backdrop of significant capital expenditures.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the net loss position. Capital allocation appears focused on maintaining production capacity, with capital expenditures of HKD 25.0 million significantly outweighing the modest operating cash flow. This indicates potential investments in fixed assets or operational upgrades, though the return on these investments remains negative for the period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 29.0 million, which is substantially overshadowed by total debt of HKD 278.7 million. This high debt load relative to cash reserves and equity raises concerns about financial leverage and liquidity. The company's financial health requires careful monitoring of its ability to service obligations and fund operations.

Growth Trends And Dividend Policy

No dividend was distributed, aligning with the company's loss-making position and likely prioritizing the retention of capital for operational needs or debt management. Growth trends are not explicitly positive based on the reported net loss, indicating potential challenges in achieving scalable profitability or market expansion during this period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 110.9 million, the market values the company below its annual revenue, reflecting investor skepticism towards its current profitability and future earnings potential. The low beta of 0.428 suggests the stock has been less volatile than the broader market, possibly due to its small size and niche focus.

Strategic Advantages And Outlook

The company's strategic advantages include its established manufacturing base, diversified product portfolio, and dual-channel sales approach. The outlook remains cautious due to its leveraged balance sheet and lack of profitability, necessitating a focus on cost management, debt reduction, and potentially revitalizing growth in its core markets to improve financial sustainability.

Sources

Company DescriptionFinancial Data Provided

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