investorscraft@gmail.com

Intrinsic ValueZhongjing Food Co., Ltd. (300908.SZ)

Previous Close$28.93
Intrinsic Value
Upside potential
Previous Close
$28.93

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

Zhongjing Food Co., Ltd. operates within China's competitive packaged foods sector, specializing in the development, production, and distribution of seasoned foods and seasoning ingredients. Its core revenue model is derived from selling a diverse portfolio of sauces, oils, jams, and hot pot bases directly to individual consumers, restaurants, and food production enterprises. The company has established a distinct presence by focusing on flavor-rich products like mushroom sauce, beef sauce, and specialized seasonings, catering to the growing domestic demand for convenience and culinary variety. Positioned as a specialized manufacturer, Zhongjing Food leverages its integrated operations, which include the acquisition and processing of agricultural inputs, to control quality and potentially enhance margins. This vertical integration, combined with a product range that targets both household and commercial kitchens, allows it to navigate the broad consumer defensive landscape. Its relatively recent founding in 2022 suggests it is in a growth phase, aiming to capture market share from established players by emphasizing product innovation and targeted distribution within the Chinese market.

Revenue Profitability And Efficiency

For the fiscal year, Zhongjing Food reported revenue of approximately CNY 1.10 billion, achieving a net income of CNY 175.4 million. This translates to a robust net profit margin of around 16.0%, indicating effective cost management relative to its top line. The company generated strong operating cash flow of CNY 228.1 million, which comfortably covered capital expenditures of CNY 200.7 million, reflecting healthy operational efficiency and the ability to fund growth investments internally.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of CNY 1.20. The significant positive spread between operating cash flow and capital expenditures suggests the business model is capital efficient, generating substantial cash from its core operations after accounting for investments in maintaining and expanding its productive capacity. This provides financial flexibility for future initiatives without excessive reliance on external financing.

Balance Sheet And Financial Health

Zhongjing Food maintains a conservative balance sheet with a strong liquidity position, evidenced by cash and equivalents of CNY 425.2 million. Total debt is minimal at approximately CNY 10.5 million, resulting in a negligible debt-to-equity ratio and indicating a very low financial risk profile. The company's financial health appears exceptionally strong, with ample cash reserves and minimal leverage.

Growth Trends And Dividend Policy

While specific historical growth rates are unavailable, the company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of CNY 1.00 per share. This payout, against an EPS of CNY 1.20, implies a dividend payout ratio of approximately 83%, signaling a strong commitment to returning capital to shareholders, which may be characteristic of a maturing company within its growth cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.64 billion, the stock trades at a trailing P/E ratio of around 26.5x based on the reported EPS. A beta of 0.39 suggests the market perceives the stock as significantly less volatile than the broader market, which is typical for consumer defensive names. This valuation reflects market expectations for stable earnings and potential growth within the essential food products segment.

Strategic Advantages And Outlook

Zhongjing Food's strategic advantages lie in its focused product specialization, integrated supply chain, and strong financial footing. The outlook is supported by consistent demand in the consumer defensive sector. Key challenges include navigating competitive pressures and scaling operations effectively from its relatively recent establishment. Its low debt and high cash balance provide a solid foundation for navigating market dynamics and pursuing strategic opportunities.

Sources

Company FinancialsShenzhen Stock Exchange

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