investorscraft@gmail.com

Intrinsic ValueNumans (2530.HK)

Previous CloseHK$0.62
Intrinsic Value
Upside potential
Previous Close
HK$0.62

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

Numans Health Food Holdings operates in China's competitive consumer defensive sector, specifically within packaged nutritional foods. Its core revenue model is the marketing, sales, and distribution of a diverse portfolio of finished nutritional products under its proprietary Nemans brand. The company strategically targets key consumer demographics, including infants, children, and pregnant or postpartum women, with specialized offerings like algal oil DHA, probiotics, vitamins, and milk powders. This focus on early-life and maternal nutrition positions it within a high-growth, premium niche of the health food market. Distribution is executed through a dual-channel approach, leveraging both online e-commerce platforms and traditional offline retail networks to maximize market penetration and brand accessibility across the People's Republic of China. As a subsidiary of a larger holding company, it benefits from established operational infrastructure while competing against both domestic and international brands in a sector driven by increasing health consciousness and disposable income.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 277.5 million. It demonstrated strong profitability with a net income of HKD 74.9 million, translating to a robust net profit margin. Operating cash flow of HKD 83.5 million significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and sound operational management.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted earnings per share of HKD 0.075. Capital efficiency is high, as evidenced by minimal capital expenditures of HKD 1.1 million relative to its operating cash flow, suggesting a capital-light business model that does not require significant reinvestment to maintain operations.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash and equivalents position of HKD 235.8 million against a negligible total debt of HKD 4.4 million. This results in a significant net cash position, providing ample liquidity and financial flexibility with very low leverage risk.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of HKD 0.05. The payout represents a distribution of a portion of its healthy earnings, signaling a commitment to returning capital alongside its growth initiatives in the nutritional products market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 620 million, the market values the company at a significant premium to its annual revenue. This valuation likely incorporates expectations for future growth in China's health food sector and the company's established brand and profitable operations.

Strategic Advantages And Outlook

Key strategic advantages include its focused brand portfolio targeting high-demand nutritional niches and a dual-channel distribution strategy. The outlook is tied to consumer health trends in China, with its strong balance sheet providing a solid foundation to capitalize on market opportunities and navigate competitive pressures.

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