investorscraft@gmail.com

Intrinsic ValueWens Foodstuff Group Co., Ltd. (300498.SZ)

Previous Close$15.60
Intrinsic Value
Upside potential
Previous Close
$15.60

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

Wens Foodstuff Group Co., Ltd. stands as a vertically integrated agricultural powerhouse in China, operating across the entire livestock and poultry value chain. The company's comprehensive operations span from breeding chickens, pigs, and ducks to sophisticated food processing, including slaughter operations and dairy production. This integrated approach allows Wens to maintain stringent quality control while optimizing production efficiency across multiple agricultural segments. Beyond core farming activities, the group has strategically expanded into complementary sectors including feed additives, veterinary products, and farming equipment manufacturing, creating a synergistic ecosystem that supports its primary operations. The company further extends its market reach through fresh food chain operations and supply services for eggs, fish, and processed meat products, positioning itself as a critical supplier in China's massive food security infrastructure. Founded in 1983 and headquartered in Yunfu, Wens has evolved from a regional operator into one of China's dominant agricultural enterprises, leveraging scale advantages to serve the nation's substantial protein consumption needs while navigating the cyclical nature of livestock markets. The company's diversified portfolio across multiple animal species provides natural hedging against commodity price fluctuations and disease outbreaks that can impact single-species operations.

Revenue Profitability And Efficiency

Wens Foodstuff Group demonstrated substantial scale with revenue exceeding CNY 104.9 billion for the period. The company generated net income of approximately CNY 9.23 billion, reflecting effective cost management within its vertically integrated model. Operating cash flow reached CNY 19.59 billion, significantly exceeding capital expenditures of CNY 9.14 billion, indicating strong cash generation capabilities from core operations. This financial performance underscores the efficiency of Wens' large-scale agricultural operations in converting revenue to cash.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 1.34, reflecting its earnings capacity relative to its substantial shareholder base. The significant positive operating cash flow relative to capital expenditures suggests efficient deployment of capital into productive assets. Wens' ability to generate robust cash flows from operations provides financial flexibility for future investments while supporting ongoing business requirements in the capital-intensive agricultural sector.

Balance Sheet And Financial Health

Wens maintains a conservative financial structure with cash and equivalents of CNY 4.46 billion against total debt of CNY 20.18 billion. The company's moderate leverage position is supported by its strong operating cash flow generation. With a market capitalization exceeding CNY 129 billion, Wens possesses substantial equity base to support its extensive operational footprint across China's agricultural landscape while maintaining financial stability.

Growth Trends And Dividend Policy

The company has established a shareholder return policy with a dividend per share of CNY 0.35, representing a payout from its profitable operations. Wens' scale and vertical integration provide a foundation for sustainable growth within China's essential food production sector. The company's strategic positioning addresses fundamental protein demand drivers in the world's largest consumer market, supporting long-term growth prospects despite cyclical industry patterns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 129.1 billion, the market values Wens as a leading agricultural enterprise in China. The company's beta of 0.46 indicates lower volatility compared to the broader market, reflecting its defensive characteristics as a essential food producer. This valuation multiple incorporates expectations for stable performance within the consumer defensive sector, tempered by recognition of commodity price cyclicality inherent in agricultural operations.

Strategic Advantages And Outlook

Wens' primary strategic advantage lies in its fully integrated business model that controls the entire production chain from breeding to distribution. This vertical integration provides cost control, quality assurance, and supply chain resilience in a sector vulnerable to price fluctuations and disease outbreaks. The company's scale and diversification across multiple livestock categories position it to capitalize on China's ongoing protein consumption growth while managing sector-specific risks through operational excellence and market leadership.

Sources

Company filingsFinancial data providers

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