investorscraft@gmail.com

Intrinsic ValueHUANLEJIA Food Group Co., Ltd. (300997.SZ)

Previous Close$23.62
Intrinsic Value
Upside potential
Previous Close
$23.62

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

HUANLEJIA Food Group operates as a specialized manufacturer in China's non-alcoholic beverage sector, with a core focus on canned food and beverage production. The company has established a distinct market position through its primary offerings of coconut water and canned fruit products, leveraging its operational base in Zhanjiang, a region conducive to agricultural sourcing. This strategic location supports its vertically integrated model, which encompasses production and sale directly to the market. Operating within the consumer defensive sector, HUANLEJIA caters to stable demand for shelf-stable, convenient food and drink options. The company's revenue is generated from the sale of its packaged goods, targeting both domestic retail consumers and potentially broader distribution channels. Its market positioning is that of a niche player capitalizing on specific product categories rather than competing directly with large-scale diversified beverage conglomerates, allowing for focused brand development and supply chain management in a competitive industry landscape.

Revenue Profitability And Efficiency

For the fiscal year, HUANLEJIA reported revenue of approximately CNY 1.85 billion, achieving a net income of CNY 147.4 million. This translates to a net profit margin of roughly 7.9%, indicating moderate profitability after accounting for all operational costs and expenses. The company's operating cash flow was positive at CNY 60.3 million, although this was substantially lower than its net income, suggesting significant working capital movements or non-cash charges affecting the period's earnings quality and operational cash generation efficiency.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.35, reflecting its earnings power on a per-share basis. Capital expenditure for the period was significant at CNY -101.2 million, indicating active investment in maintaining or expanding its production capacity and fixed asset base. The relationship between its operating cash flow and capital expenditures points towards a cash flow dynamic where internal cash generation was insufficient to fully cover investment activities during this specific fiscal period.

Balance Sheet And Financial Health

HUANLEJIA maintains a robust liquidity position with cash and equivalents of CNY 657.3 million. Total debt is reported at CNY 250.7 million, resulting in a conservative debt-to-cash ratio, which signifies a strong balance sheet with low financial leverage. This substantial cash reserve provides a significant buffer against operational volatility and supports financial stability, positioning the company with ample flexibility for potential strategic initiatives or to weather market downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.3. Based on the reported EPS, this implies a dividend payout ratio of approximately 86%, which is notably high and suggests a policy prioritizing direct returns to investors. This high payout ratio may indicate a mature growth profile or a strategic choice to reward shareholders, potentially limiting the capital retained for aggressive internal reinvestment and organic expansion initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.43 billion, the market values HUANLEJIA at a price-to-earnings multiple derived from its current earnings. The beta of 0.567 suggests the stock has historically exhibited lower volatility compared to the broader market, which is characteristic of many consumer defensive stocks. This lower beta implies that market expectations may be for stable, rather than explosive, growth, aligning with the company's sector and observed financial policy.

Strategic Advantages And Outlook

HUANLEJIA's strategic advantages include its specialization in canned beverages and foods, a sector with consistent demand, and a very strong balance sheet that provides significant operational resilience. The outlook will depend on its ability to navigate competitive pressures, manage input cost inflation, and potentially deploy its substantial cash reserves effectively for growth. The high dividend payout, while attractive to income-focused investors, will be a key factor to monitor regarding its impact on long-term strategic flexibility and capacity for investment in product innovation or market expansion.

Sources

Company FilingsMarket 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