investorscraft@gmail.com

Intrinsic ValueDekon Food & Agriculture Group (2419.HK)

Previous CloseHK$70.40
Intrinsic Value
Upside potential
Previous Close
HK$70.40

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

Dekon Food & Agriculture Group operates as a vertically integrated agricultural enterprise specializing in pork and poultry production within China's consumer defensive sector. The company maintains a comprehensive business model encompassing breeding, farming, and ancillary services for both pigs and yellow-feathered broilers. Its revenue streams derive from multiple agricultural products including market hogs, breeding pigs, piglets, boar semen, broilers, chicks, and eggs, supplemented by ancillary offerings such as feed and ingredients. This integrated approach allows Dekon to control quality across the production chain while capturing value at multiple stages. Operating from its Chengdu headquarters, the company has established itself as a significant player in China's agricultural landscape, leveraging scale efficiencies in animal protein production. The vertically integrated structure provides competitive advantages in cost management and supply chain reliability, positioning Dekon to serve China's substantial domestic demand for pork and poultry products. The company's focus on both primary livestock and value-added genetic materials demonstrates a sophisticated approach to agricultural biotechnology and animal husbandry.

Revenue Profitability And Efficiency

Dekon generated HKD 22.46 billion in revenue with robust net income of HKD 4.10 billion, reflecting strong operational efficiency in the agricultural sector. The company's profitability metrics indicate effective cost management despite the capital-intensive nature of integrated farming operations. Operating cash flow of HKD 5.36 billion significantly exceeds capital expenditures, demonstrating healthy cash generation from core business activities.

Earnings Power And Capital Efficiency

The company demonstrates substantial earnings power with diluted EPS of HKD 10.55, supported by efficient capital allocation across its integrated operations. Strong operating cash flow generation relative to capital investment requirements indicates effective deployment of resources. The business model produces consistent returns despite cyclical agricultural market conditions.

Balance Sheet And Financial Health

Dekon maintains a solid financial position with HKD 4.49 billion in cash and equivalents against total debt of HKD 6.98 billion. The balance sheet structure appears manageable given the company's strong cash flow generation and profitability. The conservative beta of 0.64 suggests relative stability compared to broader market movements.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing HKD 0.97 per share while maintaining growth investments. The agricultural sector's defensive characteristics provide stable cash flows supporting both reinvestment and returns to shareholders. Market capitalization of HKD 13.77 billion reflects investor confidence in the company's sustainable growth trajectory.

Valuation And Market Expectations

Trading on the Hong Kong Stock Exchange, Dekon's valuation incorporates expectations for continued stability in agricultural demand and efficient operations. The market appears to price the company considering its integrated business model and position within China's essential food production sector. Current multiples reflect the defensive nature of agricultural commodities.

Strategic Advantages And Outlook

Dekon's vertically integrated model provides competitive advantages in quality control and cost management within China's agricultural sector. The company's focus on both primary production and genetic materials positions it well for sustainable growth. Strong financial metrics and operational efficiency suggest resilience against industry cyclicality while meeting China's ongoing protein demand.

Sources

Company financial statementsHong Kong Stock Exchange filingsCompany description and fundamental 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