investorscraft@gmail.com

Intrinsic ValueChina Mengniu Dairy Company Limited (2319.HK)

Previous CloseHK$16.30
Intrinsic Value
Upside potential
Previous Close
HK$16.30

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

China Mengniu Dairy operates as a leading integrated dairy producer in China, generating revenue through the manufacturing and distribution of a comprehensive portfolio of dairy products. Its core business is segmented into Liquid Milk, Ice Cream, Milk Powder, and Other products, including cheese and plant-based nutrition. The company's revenue model is built on mass-market production, extensive distribution networks, and brand equity under the flagship MENGNIU brand, catering to both retail consumers and food service channels. Within the competitive Chinese packaged foods sector, Mengniu holds a dominant market position, particularly in value-added segments like UHT milk and yogurt. It operates in a highly consolidated industry, competing with other domestic giants and international players, while navigating stringent regulatory oversight and evolving consumer preferences for health and quality. Its scale, vertical integration, and extensive cold-chain logistics provide significant advantages in securing shelf space and maintaining product freshness across vast geographic markets.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 88.7 billion for the period, demonstrating its significant scale in the Chinese dairy market. However, net income was notably low at HKD 104.5 million, indicating substantial pressure on profitability margins, likely from intense competition and input cost inflation. Operating cash flow of HKD 8.3 billion remained healthy, supporting ongoing operational needs and investments.

Earnings Power And Capital Efficiency

Diluted earnings per share of HKD 0.0288 reflects the constrained bottom-line performance for the period. The company generated substantial operating cash flow, which adequately covered capital expenditures of HKD 3.2 billion. This indicates that core operations remain cash-generative, though capital efficiency metrics are impacted by the low net income conversion from its high revenue base.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 17.3 billion. Total debt is significant at HKD 34.6 billion, which is a standard feature for capital-intensive operations in manufacturing and logistics. The overall financial structure appears manageable given the company's market position and cash flow generation.

Growth Trends And Dividend Policy

The company maintains a shareholder returns policy, evidenced by a dividend per share of HKD 0.5564. This payout appears substantial relative to its diluted EPS, suggesting a commitment to returning capital to shareholders even amidst a period of compressed earnings. Future growth is tied to premiumization trends and expansion in higher-margin product categories like infant formula and cheese.

Valuation And Market Expectations

With a market capitalization of approximately HKD 59.4 billion, the market valuation is below the annual revenue figure, signaling investor expectations for modest growth or concerns over future profitability expansion. A beta of 0.459 suggests the stock is less volatile than the broader market, typical for a large consumer defensive company.

Strategic Advantages And Outlook

Mengniu's key advantages include its extensive distribution network, strong brand recognition, and product diversification across the dairy value chain. The outlook is challenged by competitive and cost pressures but supported by long-term demographic trends and rising dairy consumption in China, positioning the company to benefit from market consolidation.

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