investorscraft@gmail.com

Intrinsic ValueShanghai Milkground Food Tech Co., Ltd (600882.SS)

Previous Close$22.83
Intrinsic Value
Upside potential
Previous Close
$22.83

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 Milkground Food Tech Co., Ltd is a specialized dairy processor operating within China's competitive packaged foods sector. The company's core revenue model is derived from the manufacturing and distribution of a diverse portfolio of cheese and liquid milk products, targeting both retail consumers and industrial B2B clients. Its product lines are strategically segmented, featuring ready-to-eat cheese sticks for snacking, mozzarella for food service, and value-added items like cream cheese and butter, catering to the nation's evolving dietary preferences and growing demand for dairy protein. Market positioning is fortified through a multi-channel distribution strategy that leverages a traditional network of distributors and supermarkets alongside a growing self-operated e-commerce platform, enabling broad market penetration. As an early domestic entrant in the cheese segment, founded in 1998, the company has established brand recognition and manufacturing expertise, positioning it to capitalize on the underpenetrated but rapidly expanding Chinese cheese market, which offers significant long-term growth potential compared to more mature dairy categories.

Revenue Profitability And Efficiency

For the period, the company generated revenue of CNY 4.84 billion. Profitability was present with a net income of CNY 113.6 million, though this indicates relatively thin margins for the sector. Operational efficiency is demonstrated by positive operating cash flow of CNY 530.7 million, which comfortably exceeded capital expenditures, indicating core operations are funding investments.

Earnings Power And Capital Efficiency

The company's earnings power is currently modest, with diluted EPS of CNY 0.23. Capital allocation shows a focus on maintaining and expanding production capabilities, as evidenced by significant capital expenditures of CNY 382.5 million. The positive spread between operating cash flow and capex suggests a capacity for self-funded growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.10 billion against total debt of CNY 2.31 billion, indicating a leveraged but manageable financial structure. The presence of substantial debt is common for capital-intensive manufacturing but requires careful monitoring of interest coverage and liquidity, especially in a competitive market.

Growth Trends And Dividend Policy

Current growth trends appear focused on reinvesting capital into the business to capture market expansion, as indicated by the lack of a dividend distribution. The strategy prioritizes scaling operations and strengthening the product portfolio over immediate shareholder returns, which is typical for a company in a growth phase within an emerging product category.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.7 billion, the market valuation implies expectations for future growth and margin expansion beyond current levels. A beta of 0.93 suggests the stock's volatility is closely aligned with the broader market, reflecting its status as a established consumer defensive name.

Strategic Advantages And Outlook

The company's strategic advantages include its first-mover experience in China's cheese market, a diversified product portfolio, and a hybrid distribution network. The outlook is tied to successfully executing its growth strategy and improving operational leverage as the market for cheese products in China continues to develop and mature over the long term.

Sources

Company DescriptionProvided Financial 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