investorscraft@gmail.com

Intrinsic ValueBright Dairy & Food Co.,Ltd (600597.SS)

Previous Close$7.98
Intrinsic Value
Upside potential
Previous Close
$7.98

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

Bright Dairy & Food Co., Ltd. operates as a comprehensive dairy enterprise in China's competitive packaged foods sector, engaging in vertically integrated operations spanning dairy cow breeding, cultivation, product development, manufacturing, and extensive logistics and distribution networks. The company generates revenue through the production and sale of a diversified portfolio including fresh milk, yogurt, lactic acid bacteria drinks, milk powders for various demographics, cheese, butter, and cold drinks. As a subsidiary of the state-owned Bright Food Group and headquartered in Shanghai, it leverages its century-old heritage and extensive distribution to maintain a significant regional presence. While operating in a market dominated by larger national players, Bright Dairy maintains a solid position as a key regional supplier, particularly in eastern China, focusing on fresh dairy segments and leveraging its integrated supply chain for product quality and freshness.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 24.3 billion, demonstrating its significant scale in the dairy market. However, net income of CNY 722 million indicates relatively thin margins, which is characteristic of the competitive and capital-intensive dairy industry. Operating cash flow of CNY 1.25 billion provides adequate coverage for ongoing operational needs and strategic investments.

Earnings Power And Capital Efficiency

Bright Dairy generated diluted EPS of CNY 0.52, reflecting its earnings capacity relative to its equity base. The company's operating cash flow significantly exceeded its net income, indicating strong cash conversion from operations. Capital expenditures of CNY 637 million suggest ongoing investment in maintaining and upgrading its production and distribution infrastructure.

Balance Sheet And Financial Health

The company maintains a solid financial position with cash and equivalents of CNY 2.98 billion, providing substantial liquidity. Total debt of CNY 3.09 billion appears manageable relative to its cash position and operating cash flow generation. The balance sheet supports ongoing operations and strategic initiatives in the capital-intensive dairy sector.

Growth Trends And Dividend Policy

Bright Dairy demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.16, representing a payout from current earnings. The company's established market position and diversified product portfolio provide a foundation for stable performance, though growth is tempered by market competition and the capital requirements of maintaining fresh dairy operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.9 billion, the market values the company at a moderate multiple relative to its earnings. The beta of 0.44 indicates lower volatility compared to the broader market, reflecting the defensive nature of its consumer staples business and stable demand for dairy products.

Strategic Advantages And Outlook

The company benefits from vertical integration, controlling aspects from breeding to distribution, which supports product quality and supply chain reliability. As part of the Bright Food Group, it has additional strategic backing. The outlook remains stable, focused on operational efficiency and maintaining its regional stronghold in China's competitive dairy landscape.

Sources

Company financial reportsStock 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