investorscraft@gmail.com

Intrinsic ValueDali Foods Group Company Limited (3799.HK)

Previous CloseHK$3.73
Intrinsic Value
Upside potential
Previous Close
HK$3.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dali Foods Group is a prominent Chinese packaged food and beverage manufacturer operating primarily in the consumer defensive sector. The company generates revenue through the manufacture and sale of a diverse portfolio of products, including energy drinks, herbal tea, snack foods, baked goods, and soy milk. Its core business model relies on a multi-brand strategy, marketing well-known products such as Daliyuan, Hi-Tiger, and Copico through an extensive distributor network across Mainland China. This positions Dali Foods as a significant player in China's competitive fast-moving consumer goods (FMCG) market, catering to household consumption with a focus on affordability and brand recognition. The company's operational segmentation into household consumption, snack food, ready-to-drink beverages, and others allows for targeted product development and market penetration, leveraging its established production capabilities and distribution reach to maintain a solid foothold in a value-driven consumer segment.

Revenue Profitability And Efficiency

For FY2022, Dali Foods reported revenue of HKD 19.96 billion with a net income of HKD 2.99 billion, reflecting a healthy net margin of approximately 15%. The company demonstrated strong cash generation, with operating cash flow of HKD 3.52 billion, significantly exceeding capital expenditures of HKD 670 million, indicating efficient conversion of profits into operational liquidity.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at HKD 0.22, supported by robust underlying profitability from its diversified food and beverage portfolio. Strong operating cash flow relative to net income highlights effective working capital management and capital efficiency, allowing for sustained investment in its core manufacturing and distribution operations.

Balance Sheet And Financial Health

Dali Foods maintains a conservative financial structure with a substantial cash position of HKD 16.74 billion against total debt of HKD 5.51 billion. This significant net cash position provides a strong liquidity buffer and financial flexibility, underpinning the company's low-risk profile and capacity to navigate market volatility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.11 per share. Its capital allocation strategy balances reinvestment in the business with consistent dividend payments, reflecting a stable and shareholder-friendly approach amidst the competitive consumer goods landscape.

Valuation And Market Expectations

With a market capitalization of approximately HKD 51.08 billion, the company trades at a P/E multiple derived from its current earnings. A beta of 0.14 suggests the stock is perceived as significantly less volatile than the broader market, indicating investor expectations of stable, defensive performance.

Strategic Advantages And Outlook

Dali Foods' strategic advantages include its well-established brand portfolio, extensive distribution network, and strong balance sheet. These factors position it to capitalize on domestic consumption trends in China, though it must navigate intense competition and evolving consumer preferences to sustain long-term growth.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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