investorscraft@gmail.com

Intrinsic ValueGuoquan Food (Shanghai) Co Ltd (2517.HK)

Previous CloseHK$4.26
Intrinsic Value
Upside potential
Previous Close
HK$4.26

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

Guoquan Food operates in China's competitive packaged foods sector, specializing in home meal solutions under its Guoquan Shihui brand. The company generates revenue by selling a diverse portfolio of convenience-oriented food products, including ready-to-eat, ready-to-heat, and ready-to-cook items, with a particular emphasis on at-home hotpot and barbecue offerings. Its core product categories span hotpot ingredients, barbecue items, beverages, solo-dining meals, meal kits, fresh produce, western cuisines, and snacks, catering to urban consumers seeking convenience and variety. Guoquan strategically positions itself at the intersection of traditional Chinese dining experiences and modern convenience trends, leveraging the growing demand for home-based culinary solutions. The company's market position is strengthened by its focused branding and targeted product development, aiming to capture value in the rapidly evolving prepared foods segment of China's consumer defensive industry. Its operational model involves manufacturing and distributing these products, capitalizing on supply chain efficiencies to serve retail channels and end consumers directly.

Revenue Profitability And Efficiency

The company reported revenue of HKD 6.47 billion with net income of HKD 230.6 million, indicating a net margin of approximately 3.6%. Operating cash flow was robust at HKD 530.9 million, significantly exceeding capital expenditures of HKD 105.4 million, demonstrating efficient conversion of earnings into operational liquidity and prudent investment discipline.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0841, reflecting the earnings power relative to its share base. The substantial operating cash flow generation, which is over double the net income, indicates strong underlying earnings quality and effective working capital management, supporting reinvestment capacity without excessive external financing.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 1.93 billion significantly outweighing total debt of HKD 102.7 million. This minimal leverage and high cash balance provide considerable financial flexibility and a very low-risk profile, insulating the company from market volatility.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.15986 per share. This payout, which is substantially higher than the EPS, suggests a policy potentially aimed at returning capital to investors, though the sustainability of such a high payout ratio relative to earnings warrants monitoring for future growth funding.

Valuation And Market Expectations

With a market capitalization of approximately HKD 8.79 billion, the stock trades at a price-to-sales multiple of around 1.36x and a high price-to-earnings ratio, reflecting market expectations for future growth in the home meal solutions sector. The beta of 0.52 indicates lower volatility compared to the broader market.

Strategic Advantages And Outlook

Guoquan's key advantage lies in its targeted focus on the popular hotpot and barbecue segments within the growing prepared foods market. Its asset-light model, strong brand, and healthy balance sheet position it to capitalize on consumer trends toward convenience and home dining, though it operates in a highly competitive and fast-evolving industry.

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