investorscraft@gmail.com

Intrinsic ValueHainan Jingliang Holdings Co., Ltd. (200505.SZ)

Previous Close$2.20
Intrinsic Value
Upside potential
Previous Close
$2.20

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

Hainan Jingliang Holdings operates as a significant player in China's competitive packaged foods industry, specializing in the processing and distribution of edible oils and leisure foods. The company's core revenue model centers on manufacturing and selling a diverse portfolio of consumer food products, including soybean, rapeseed, and sunflower seed oils under established brands like Gu Chuan and Lv Bao. This is complemented by a range of snack foods such as potato chips and pastries marketed under brands including Little Prince and MS Dong. Operating within the consumer defensive sector, the company navigates a market characterized by steady demand but intense competition and sensitivity to raw material costs. Its position is that of a regional specialist with a focused product lineup, catering to domestic Chinese consumers through branded food staples and indulgences. The business leverages integrated operations from production to sales, aiming to capture value across the supply chain while building brand loyalty in a fragmented market.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 11.43 billion for the period, demonstrating significant scale in its operations. However, profitability appears challenged, with net income of HKD 26.13 million translating to a very narrow net margin. This thin profitability is further highlighted by diluted EPS of HKD 0.04. A notable concern is the negative operating cash flow of HKD 109.47 million, which, combined with capital expenditures, suggests potential pressure on cash generation from core business activities during this fiscal year.

Earnings Power And Capital Efficiency

Current earnings power is modest, as evidenced by the minimal net income relative to the high revenue base. The negative operating cash flow indicates that reported earnings are not yet being fully converted into usable cash, which raises questions about the sustainability and quality of profitability. Capital expenditure of HKD 47.51 million suggests ongoing investment, but the efficiency of this deployed capital in generating robust cash returns appears limited based on the current financial results.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of HKD 1.42 billion, providing a substantial liquidity buffer. Total debt stands at HKD 1.66 billion, indicating a leveraged but potentially manageable capital structure given the cash holdings. The relationship between cash and debt suggests the company has the capacity to meet its short-term obligations, though the negative operating cash flow warrants monitoring for long-term financial health.

Growth Trends And Dividend Policy

While the revenue base is large, the minimal net income and EPS point to challenges in achieving profitable growth. Despite this, the company maintained a dividend policy, distributing HKD 0.019 per share. This indicates a commitment to shareholder returns, though the payout is necessarily small relative to the current level of earnings, reflecting the constrained profitability environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 5.04 billion, the market is valuing the company at a significant discount to its annual revenue, which is consistent with the low profitability margins. A beta of 0.549 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking defensive exposure, albeit with tempered growth expectations given the current financial metrics.

Strategic Advantages And Outlook

The company's strategic advantages lie in its established brand portfolio and its focus on essential food categories within the large Chinese consumer market. The outlook is contingent on its ability to improve operational efficiency and translate its high revenue into stronger, more consistent profitability and positive cash flow. Success will likely depend on effective cost management, brand strengthening, and navigating competitive and input cost pressures inherent in the food processing industry.

Sources

Company Financial ReportsShenzhen Stock Exchange

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