investorscraft@gmail.com

Intrinsic ValueChina Starch Holdings Limited (3838.HK)

Previous CloseHK$0.18
Intrinsic Value
Upside potential
Previous Close
HK$0.18

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

China Starch Holdings Limited operates as a vertically integrated corn processor in China's packaged foods sector, specializing in corn refining and value-added derivatives. The company's core revenue model centers on converting raw corn into upstream products like cornstarch and modified starch, then further processing these into higher-margin fermented and downstream products including lysine, starch-based sweeteners, and food additives. This integrated approach allows for cost control and margin optimization across the production chain. Operating in a highly competitive market dominated by large-scale processors, China Starch maintains a regional presence primarily serving domestic food, beverage, and animal feed industries. The company's market position is characterized by its mid-tier scale and focus on both commodity and specialty corn products, catering to diverse industrial customers while navigating China's agricultural policies and raw material price fluctuations.

Revenue Profitability And Efficiency

The company generated HKD 11.4 billion in revenue with net income of HKD 482 million, reflecting a net margin of approximately 4.2%. Operating cash flow of HKD 1.32 billion significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 255 million suggest moderate reinvestment requirements relative to the scale of operations.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.081 demonstrates modest earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income indicates quality earnings and efficient working capital management. The company maintains adequate capital allocation between operational needs and strategic investments.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with HKD 2.21 billion in cash against HKD 1.48 billion in total debt, indicating a conservative financial position. The net cash position provides financial flexibility and resilience against commodity price volatility. Current assets appear sufficient to cover short-term obligations comfortably.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with HKD 0.0098 per share, representing a payout ratio of approximately 12% based on current EPS. This conservative distribution approach preserves capital for operational requirements and potential expansion while providing some shareholder returns.

Valuation And Market Expectations

With a market capitalization of HKD 1.19 billion, the company trades at approximately 10 times earnings and 1 times revenue. The beta of 0.525 suggests lower volatility than the broader market, reflecting the defensive nature of its food processing business and stable demand patterns.

Strategic Advantages And Outlook

The company's vertically integrated model provides cost advantages and margin stability across commodity cycles. Its focus on both upstream and value-added downstream products diversifies revenue streams. The outlook remains tied to Chinese agricultural policies, corn pricing trends, and demand from food and feed industries, with the strong balance sheet providing operational resilience.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial 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