investorscraft@gmail.com

Intrinsic ValueFujing Holdings Co., Limited (2497.HK)

Previous CloseHK$0.61
Intrinsic Value
Upside potential
Previous Close
HK$0.61

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

Fujing Holdings Co., Limited operates within the specialized agricultural farm products sector, focusing on the cultivation, processing, and sale of premium potted vegetables in China. Its core revenue model is B2B, directly supplying a diverse portfolio of fresh, ready-to-use produce—including crown daisy, rapeseed, Frisée, and pak choi—to the hospitality industry, specifically restaurants and hotels. This positions the company as a niche supplier in the consumer defensive space, catering to the demand for high-quality, traceable ingredients. The firm's integrated approach, from cultivation to sale, provides control over product quality and supply chain efficiency. Operating as a subsidiary of Wider International Group Limited, it leverages its established presence since 2006 to maintain a focused market position, serving a specific clientele that values consistency and freshness, though it remains a relatively small player in the broader agricultural market.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of HKD 182.2 million, demonstrating its operational scale. Net income stood at HKD 51.8 million, indicating a robust net profit margin of approximately 28.4%. Strong operating cash flow of HKD 72.2 million significantly exceeded net income, highlighting excellent cash conversion efficiency from its core business activities.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted EPS of HKD 0.11. Capital expenditures of HKD -40.6 million indicate ongoing investment in its cultivation and processing assets. The high quality of earnings is evidenced by operating cash flow that is nearly 1.4 times net income, suggesting minimal accruals and strong underlying profitability.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 226.1 million significantly outweighing total debt of HKD 44.2 million. This results in a substantial net cash position, indicating very low financial leverage and a high degree of financial flexibility and safety for a company of its size.

Growth Trends And Dividend Policy

Specific historical growth rates are unavailable for trend analysis. The company has a stated dividend policy of not distributing earnings, as evidenced by a dividend per share of HKD 0.00, suggesting a strategy of retaining all profits to fund future expansion or operational needs within its capital-intensive agricultural business.

Valuation And Market Expectations

With a market capitalization of approximately HKD 375 million, the stock trades at a price-to-earnings ratio of roughly 7.2 based on the latest diluted EPS. A beta of 0.32 suggests the market perceives the stock as significantly less volatile than the broader market, potentially reflecting its defensive sector and stable business model.

Strategic Advantages And Outlook

The company's key advantages include its specialized, integrated farm-to-table model and a strong, liquid balance sheet. Its outlook is tied to demand from China's hospitality sector and its ability to maintain operational efficiency. The lack of a dividend may appeal to growth-oriented investors expecting capital appreciation from reinvested profits.

Sources

Company DescriptionProvided Financial 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