investorscraft@gmail.com

Intrinsic ValueJoyvio Food Co., Ltd (300268.SZ)

Previous Close$12.33
Intrinsic Value
Upside potential
Previous Close
$12.33

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

Joyvio Food Co., Ltd operates as a specialized protein seafood company focused on the integrated breeding, processing, and distribution of premium aquatic products. The company's core revenue model centers on the full supply chain management of species including salmon, pollock, arctic sweet shrimp, Greenland flounder, and Atlantic cod, targeting both wholesale and retail markets. Operating within China's competitive packaged foods sector, Joyvio leverages its vertical integration to control quality from source to sale, which includes operating dedicated seafood specialty stores. This positions the company in the consumer defensive space, catering to demand for high-quality, traceable protein sources amid growing health consciousness. While facing intense competition from both domestic producers and international importers, Joyvio's focus on premium, cold-water species provides a differentiated market niche. The company's foundation in 2003 and subsequent evolution from Joyvio Agriculture Development reflects a strategic pivot toward specialized seafood, though it must navigate challenges such as supply chain volatility and fluctuating commodity prices inherent to the aquaculture industry.

Revenue Profitability And Efficiency

Joyvio Food generated revenue of CNY 3.42 billion for the period, demonstrating significant scale in its operations. However, the company reported a substantial net loss of CNY -924 million, indicating severe profitability challenges. Operating cash flow was negative at CNY -144 million, while capital expenditures of CNY -248 million suggest ongoing investment, though this has not translated to positive earnings. The diluted EPS of -5.31 reflects deep losses on a per-share basis, highlighting inefficiencies in the current business model.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by the significant net loss. The negative operating cash flow, combined with substantial capital expenditures, indicates that operations are not generating sufficient cash to fund investments. This suggests poor capital efficiency, with invested capital failing to produce adequate returns. The company's ability to improve its earnings trajectory will be critical for long-term sustainability.

Balance Sheet And Financial Health

Joyvio's balance sheet shows cash and equivalents of CNY 216 million against total debt of CNY 1.29 billion, indicating a leveraged position with limited liquidity. The debt burden relative to cash reserves raises concerns about financial flexibility, particularly given the negative cash flow from operations. This financial structure may constrain the company's ability to navigate ongoing operational challenges without additional financing.

Growth Trends And Dividend Policy

The company's financial performance reflects contraction rather than growth, with substantial losses overshadowing revenue generation. No dividend has been distributed, which is consistent with the company's current loss-making position and need to conserve cash. The focus appears to be on stabilizing operations rather than shareholder returns, with growth initiatives likely paused until profitability improves.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.83 billion, the market appears to be valuing the company at a significant discount to its revenue, reflecting skepticism about its path to profitability. The beta of 0.439 suggests lower volatility than the broader market, potentially indicating investor perception of limited near-term catalysts. The valuation likely incorporates expectations for a challenging turnaround.

Strategic Advantages And Outlook

Joyvio's strategic advantages include its vertical integration in premium seafood and established supply chain capabilities. However, the outlook remains challenging given current financial distress. Success will depend on the company's ability to streamline operations, reduce costs, and potentially restructure its debt. The specialized nature of its products provides a potential foundation for recovery if market conditions and operational efficiency improve.

Sources

Company DescriptionFinancial Metrics

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