investorscraft@gmail.com

Intrinsic ValueSDIC Zhonglu Fruit Juice Co.,Ltd. (600962.SS)

Previous Close$23.17
Intrinsic Value
Upside potential
Previous Close
$23.17

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

SDIC Zhonglu Fruit Juice Co., Ltd. operates within China's competitive packaged foods sector, specializing in the production and distribution of fruit and vegetable juice concentrates and related products. Its core revenue model is derived from the manufacturing and sale of a diverse portfolio including apple, sweet potato, pear, cucumber, and yacon juice offerings, catering to both domestic and international markets through its export operations. The company's market position is that of a specialized, integrated processor, leveraging its established production infrastructure to serve business-to-business customers and potentially downstream consumer brands. Operating in the essential consumer defensive industry, its performance is somewhat resilient to economic cycles, though it faces intense competition from both large-scale beverage conglomerates and smaller regional players. Its strategic focus on specific juice variants, rather than a broad beverage portfolio, defines its niche but also limits its market diversification and scale compared to larger rivals in the expansive Chinese beverage market.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.99 billion, achieving a net income of CNY 29.3 million, which indicates a very thin net profit margin of approximately 1.5%. A significant concern is the negative operating cash flow of CNY -282.8 million, which starkly contrasts with the reported net income and suggests potential working capital challenges or timing differences in receivables and payables.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.11, reflecting modest earnings power. Capital expenditures were a relatively low CNY -24.6 million, indicating limited current investment in new property, plant, and equipment. The negative operating cash flow, however, raises questions about the sustainability of its core operational cash generation and its ability to self-fund future growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 161.9 million against a substantial total debt load of CNY 1.61 billion, resulting in a high gross debt-to-cash ratio. This significant leverage indicates a leveraged financial structure, which could pressure liquidity and increase financial risk, especially in an environment of rising interest rates or operational downturns.

Growth Trends And Dividend Policy

The company did not pay a dividend, with a dividend per share of CNY 0.00, indicating a retention of all earnings, likely to conserve cash for operations or debt servicing given the negative cash flow and high leverage. This policy aligns with a focus on stabilizing the financial base rather than providing immediate returns to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.68 billion, the market valuation implies significant expectations for future growth and profitability improvement, given the current low earnings yield. A beta of 0.813 suggests the stock is perceived as slightly less volatile than the broader market, possibly reflecting its defensive sector classification.

Strategic Advantages And Outlook

The company's key advantage is its specialized focus within the fruit juice concentrate segment and its export capabilities. The primary challenges are improving operational cash flow generation and managing its high debt burden. The outlook depends on its ability to enhance operational efficiency, potentially through better working capital management, to align cash flows with profitability.

Sources

Company DescriptionFinancial Data Provided

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