investorscraft@gmail.com

Intrinsic ValueV V Food & Beverage Co.,Ltd (600300.SS)

Previous Close$3.79
Intrinsic Value
Upside potential
Previous Close
$3.79

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

V V Food & Beverage operates as a specialized Chinese food and beverage manufacturer with a diversified portfolio spanning soybean milk powder, vegetable protein beverages, dairy products, tea, and grain trading. The company leverages multiple established brands including VV, VV Liuchapine, Tianshan Snow, and Yiqingyuan to target various consumer segments within China's competitive packaged foods sector. Its integrated business model encompasses research and development, production, and distribution, positioning it as a vertically oriented player in the health-conscious beverage and staple foods markets. The company maintains a focus on plant-based and traditional products, catering to domestic nutritional trends while supporting revenue through both branded consumer goods and bulk grain transactions. This dual approach provides stability across retail and wholesale channels, though it operates in a highly fragmented industry with significant competition from both large conglomerates and local producers.

Revenue Profitability And Efficiency

The company generated CNY 3.66 billion in revenue with net income of CNY 411 million, reflecting a healthy net margin of approximately 11.2%. Operating cash flow of CNY 288 million demonstrates solid cash generation from core operations, though capital expenditures were modest at CNY 29 million, indicating limited current investment in capacity expansion or modernization initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.25 reflects adequate earnings power relative to the company's market capitalization. The modest capital expenditure level compared to operating cash flow suggests efficient capital allocation, with the company generating substantial free cash flow that supports both operational needs and potential shareholder returns.

Balance Sheet And Financial Health

The balance sheet appears conservative with CNY 834 million in cash against total debt of CNY 207 million, providing strong liquidity and low financial leverage. This robust cash position offers flexibility for strategic investments, working capital needs, or weathering industry downturns without significant financial stress.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.128, representing a payout ratio of approximately 51% based on current EPS. This balanced capital return policy indicates management's confidence in sustainable earnings while retaining sufficient capital for business maintenance and selective growth opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 5.58 billion and trailing earnings, the company trades at a P/E ratio of approximately 13.6x. The beta of 0.47 suggests lower volatility than the broader market, reflecting investor perception of stable demand for its consumer defensive products in various economic conditions.

Strategic Advantages And Outlook

The company's multi-brand strategy and diversified product portfolio provide resilience against shifting consumer preferences. Its strong balance sheet and cash generation capability position it to capitalize on consolidation opportunities or product innovation in China's evolving food and beverage landscape, though it faces intense competition and margin pressure from larger industry players.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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