investorscraft@gmail.com

Intrinsic ValueJiangsu Yike Food Group Co.,Ltd (301116.SZ)

Previous Close$11.61
Intrinsic Value
Upside potential
Previous Close
$11.61

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

Jiangsu Yike Food Group operates as a vertically integrated poultry processor within China's agricultural products sector, specializing in the comprehensive slaughtering and processing of duck and chicken products. The company's core revenue model encompasses multiple value chains, including poultry breeding, feed production, commodity hatching, and the manufacturing of diverse prepared foods. Its extensive product portfolio targets both consumer retail and foodservice channels, with particular strength in traditional Chinese cuisine ingredients and hot pot preparations. Yike Food maintains a significant market position through its control over the production pipeline from farm to finished goods, ensuring quality consistency across its operations. The company's strategic focus on value-added processed items, such as braised duck blood and various marinated specialties, differentiates it from basic poultry suppliers. This integrated approach allows Yike to capture margins across multiple stages of production while serving both domestic Chinese markets and international export customers. The company's headquarters in Suqian, Jiangsu province, positions it within a major agricultural region, supporting its supply chain efficiency and regional market penetration.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 20.8 billion for the period, demonstrating significant scale within the poultry processing industry. However, net income of CNY 100 million indicates relatively thin margins, reflecting the competitive nature of agricultural processing. Operating cash flow of CNY 942 million substantially exceeded net income, suggesting healthy cash conversion from operations. Capital expenditures of CNY 575 million indicate ongoing investment in production capacity and operational infrastructure to support business expansion.

Earnings Power And Capital Efficiency

Yike Food reported diluted EPS of CNY 0.22, translating modest absolute profits into reasonable per-share earnings given the company's share count. The relationship between operating cash flow and capital expenditures suggests the company is funding growth investments primarily through operational cash generation rather than external financing. The capital intensity of the business is evident from the substantial capex relative to earnings, characteristic of vertically integrated agricultural operations requiring ongoing facility maintenance and expansion.

Balance Sheet And Financial Health

The company maintains CNY 254 million in cash against total debt of CNY 1.49 billion, indicating a leveraged financial structure common in capital-intensive agricultural processing. The debt level appears manageable given the company's revenue scale and cash generation capacity. The balance sheet structure supports the working capital requirements of a business with significant inventory and receivables cycles inherent to food processing and distribution operations.

Growth Trends And Dividend Policy

The company has implemented a dividend policy, distributing CNY 0.07 per share, reflecting a commitment to shareholder returns despite operating in a competitive industry with margin pressures. The dividend payout represents a portion of earnings while retaining capital for reinvestment in the business. Growth trends appear focused on product diversification and vertical integration rather than aggressive top-line expansion, given the mature nature of China's poultry market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.08 billion, the company trades at a significant discount to its annual revenue, reflecting market expectations for modest future growth and margin compression in the competitive poultry sector. The beta of 0.787 suggests lower volatility than the broader market, consistent with consumer defensive characteristics, though still exposed to commodity price fluctuations and agricultural cycle risks.

Strategic Advantages And Outlook

Yike Food's primary strategic advantage lies in its vertical integration, controlling multiple stages from breeding to processed food production. This structure provides supply chain stability and quality control benefits in a fragmented industry. The outlook remains tied to Chinese domestic consumption patterns, with growth potential in value-added processed products offset by margin pressures from input cost volatility. The company's diverse product portfolio positions it to capitalize on evolving consumer preferences within China's protein market.

Sources

Company Financial StatementsShenzhen Stock Exchange Filings

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