investorscraft@gmail.com

Intrinsic ValueAngel Yeast Co., Ltd (600298.SS)

Previous Close$41.85
Intrinsic Value
Upside potential
Previous Close
$41.85

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

Angel Yeast Co., Ltd. is a globally integrated manufacturer and marketer of yeast and yeast-derived products, operating within the packaged foods sector of the consumer defensive industry. Its core revenue model is built on the production and sale of a diversified portfolio including baking ingredients, savory yeast extracts for seasonings, nutritional supplements, and products for animal nutrition and industrial biotechnology. The company leverages its extensive R&D capabilities to create value-added, specialized ingredients that cater to both consumer and industrial end-markets. As a China-based leader founded in 1986, it has established a strong international footprint, exporting under a multi-brand strategy that includes Angel, Eagle, and Gloripan. Its market position is characterized by significant scale, vertical integration in production, and a reputation for quality, making it a critical supplier to global food, health, and fermentation industries.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 15.2 billion for the period. It demonstrated solid profitability with net income of CNY 1.32 billion, translating to a net margin of approximately 8.7%. Operating cash flow was strong at CNY 1.65 billion, indicating healthy conversion of earnings into cash from its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.54, reflecting the company's earnings power. Capital expenditures of CNY 1.72 billion were significant, indicating ongoing investment in production capacity and technological advancement, which is typical for a capital-intensive manufacturing business focused on growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.38 billion against total debt of CNY 5.66 billion. This level of debt requires careful management, but the company's strong and stable cash generation from operations provides a foundation for servicing its obligations and funding its strategy.

Growth Trends And Dividend Policy

The company has a shareholder return policy, evidenced by a dividend per share of CNY 0.55. This payout, combined with substantial capital investment, suggests a balanced approach to allocating capital between rewarding investors and funding future expansion initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 34.9 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 0.62 suggests the stock has historically been less volatile than the broader market, which may appeal to certain investor profiles.

Strategic Advantages And Outlook

Its strategic advantages include deep technical expertise, a diversified product portfolio, and a strong global brand portfolio. The outlook is supported by steady demand in its core markets and growth potential in nutrition and health segments, though it must navigate input cost volatility and global economic conditions.

Sources

Annual ReportBloomberg

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