investorscraft@gmail.com

Intrinsic ValueFortune Ng Fung Food (Hebei) Co.,Ltd (600965.SS)

Previous Close$6.39
Intrinsic Value
Upside potential
Previous Close
$6.39

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

Fortune Ng Fung Food operates as a vertically integrated protein producer in China's consumer defensive sector, specializing in beef cattle breeding, slaughtering, and food processing. Its core revenue model is built on selling meat, fast food, and dairy products derived from its controlled supply chain, ensuring quality from farm to table. The company further diversifies its income streams through catering chain operations and an unconventional but strategic involvement in funeral services, creating a unique business blend within the packaged foods industry. This integrated approach provides some insulation against raw material price volatility. Operating from its base in Sanhe, the company holds a regional market position, serving domestic demand for beef and processed foods. Its multi-faceted operations position it as a niche player, combining traditional food production with service-oriented businesses in a specific geographic market.

Revenue Profitability And Efficiency

The company generated CNY 1.02 billion in revenue with a net income of CNY 51.7 million, resulting in a net profit margin of approximately 5.1%. Operating cash flow of CNY 103.7 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of CNY -164.8 million suggest substantial investment in maintaining or expanding production capacity.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.063 reflects modest earnings power relative to the share count. The company demonstrates adequate capital efficiency with operating cash flow covering net income by approximately 2x. The significant capital expenditure program indicates ongoing investment in productive assets to support future operations.

Balance Sheet And Financial Health

The balance sheet shows CNY 96.6 million in cash against total debt of CNY 111.8 million, indicating a conservative leverage position. The moderate debt level relative to the company's market capitalization and cash generation capacity suggests a financially stable position with room for strategic flexibility.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.038, representing a payout ratio of approximately 60% based on diluted EPS. This indicates a commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment in the business operations.

Valuation And Market Expectations

With a market capitalization of CNY 4.36 billion, the company trades at approximately 4.3x revenue and 84x earnings. The beta of 0.414 suggests lower volatility compared to the broader market, reflecting the defensive nature of its food processing business and stable demand characteristics.

Strategic Advantages And Outlook

The company's vertically integrated model provides cost control and quality assurance advantages in the beef supply chain. Its diversification into catering and funeral services offers revenue stability across different consumer needs. The outlook depends on execution in competitive Chinese food markets and efficient management of its multi-business operations.

Sources

Company financial statementsMarket 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