investorscraft@gmail.com

Intrinsic ValueShanghai Bright Meat Group Co. Ltd. Class A (600073.SS)

Previous Close$6.63
Intrinsic Value
Upside potential
Previous Close
$6.63

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

Shanghai Bright Meat Group operates as a prominent food manufacturer in China's packaged foods sector, specializing in meat processing and distribution. The company generates revenue through the production and sale of diverse protein products including cold meats, steak, beef items, canned goods, and snacks under a multi-brand portfolio. Its core brands—Merlin, Guanshengyuan, Zhengguanghe, and the iconic Big White Rabbit—cater to various consumer segments across retail and foodservice channels. Operating in the highly competitive Chinese food industry, the company maintains a solid regional presence with established distribution networks, particularly in the Shanghai area. Its market position is strengthened by brand recognition and vertical integration in meat processing, though it faces intense competition from both domestic and international food producers. The company's strategic focus on branded meat products positions it within the broader consumer defensive sector, serving essential food consumption needs.

Revenue Profitability And Efficiency

The company reported CNY 21.99 billion in revenue with net income of CNY 216 million, indicating thin margins characteristic of the competitive food processing industry. Operating cash flow of CNY 788.5 million demonstrates adequate operational funding, though capital expenditures of CNY 385 million suggest ongoing investment in production capabilities. The modest net profit margin reflects the cost-intensive nature of meat processing and competitive pricing pressures in the Chinese food market.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.23, the company demonstrates modest earnings generation relative to its revenue base. The operating cash flow significantly exceeds net income, indicating strong cash conversion from operations. The capital expenditure program appears focused on maintaining production efficiency rather than aggressive expansion, suggesting a measured approach to capital allocation in a mature industry segment.

Balance Sheet And Financial Health

The balance sheet shows CNY 3.46 billion in cash against CNY 3.37 billion in total debt, indicating a nearly balanced liquidity position. The moderate debt level appears manageable given the company's cash generation capabilities and market position. The current financial structure suggests conservative leverage with sufficient liquidity to meet operational requirements and moderate investment needs.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.07 per share distribution, reflecting a commitment to shareholder returns despite modest earnings. Growth trends appear stable rather than aggressive, consistent with the mature nature of the packaged foods industry. The balance between reinvestment and distributions suggests a focus on sustainable operations while providing consistent income to investors.

Valuation And Market Expectations

Trading at a market capitalization of CNY 6.94 billion, the company's valuation reflects its position in the defensive food sector with a beta of 0.504 indicating lower volatility than the broader market. The valuation multiples appear to incorporate expectations of steady, moderate growth rather than rapid expansion, aligning with the company's established market position and industry characteristics.

Strategic Advantages And Outlook

The company benefits from strong brand portfolio recognition and established distribution networks in China's key markets. Its focus on meat processing provides some insulation from raw material price volatility through vertical integration. The outlook remains stable given the defensive nature of food consumption, though competitive pressures and margin compression remain ongoing challenges requiring continuous operational efficiency improvements.

Sources

Company financial reportsStock exchange disclosuresIndustry classification 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