investorscraft@gmail.com

Intrinsic ValueDaChan Food (Asia) Limited (3999.HK)

Previous CloseHK$0.62
Intrinsic Value
Upside potential
Previous Close
HK$0.62

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

DaChan Food (Asia) Limited operates as a vertically integrated agribusiness and food company, primarily serving the People's Republic of China and broader Asia Pacific markets. Its core revenue model is derived from three synergistic segments: manufacturing and selling livestock feeds, producing and marketing chilled and frozen chicken meat, and developing processed food products. The company leverages its integrated supply chain, controlling activities from feed production and poultry farming to processing and distribution, which enhances cost management and quality assurance across its operations. DaChan holds a notable position in the Asian packaged foods and agribusiness sector, competing through established brands like Dr. Nupak, DaChan, and Sisters' Kitchen. Its products reach consumers through diverse channels including supermarkets, chain stores, online platforms, and traditional farmers' markets. This multi-channel approach and regional footprint provide resilience against market fluctuations, though it operates in a highly competitive and regulated industry sensitive to commodity prices and agricultural disease risks.

Revenue Profitability And Efficiency

The company generated HKD 5.83 billion in revenue for the period, demonstrating its significant scale in the Asian food market. Net income stood at HKD 58.8 million, indicating modest profitability margins amidst competitive and input-cost sensitive operations. Operating cash flow was robust at HKD 306 million, significantly exceeding net income and reflecting strong cash conversion from its asset-intensive business model.

Earnings Power And Capital Efficiency

Diluted EPS was HKD 0.0579, reflecting the company's earnings power on a per-share basis. The substantial capital expenditures of HKD 369 million highlight the capital-intensive nature of its vertically integrated operations, requiring ongoing investment in production facilities, farming infrastructure, and supply chain assets to maintain competitive positioning and operational scale.

Balance Sheet And Financial Health

The balance sheet shows HKD 470 million in cash against total debt of HKD 598 million, indicating manageable leverage with a conservative debt profile. This financial structure provides stability for its capital-intensive operations while maintaining flexibility for strategic investments in its integrated agribusiness model.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, retaining all earnings to fund operational needs and growth initiatives within its capital-intensive business model. This approach aligns with the sector's requirements for sustained investment in production capacity, supply chain enhancements, and potential market expansion across its operating regions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 630 million, the company trades at a significant discount to its annual revenue, reflecting market expectations of modest growth prospects and thin profitability margins characteristic of the competitive agribusiness and packaged foods sector in Asia.

Strategic Advantages And Outlook

DaChan's key advantages include vertical integration, established brand portfolio, and diversified distribution channels across Asia. The outlook remains tied to commodity price stability, regional demand patterns, and operational efficiency in managing its complex supply chain amid competitive and regulatory pressures in core markets.

Sources

Company DescriptionFinancial Data Provided

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