investorscraft@gmail.com

Intrinsic ValueHunan New Wellful Co.,Ltd. (600975.SS)

Previous Close$5.90
Intrinsic Value
Upside potential
Previous Close
$5.90

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

Hunan New Wellful operates as a vertically integrated pork producer within China's agricultural sector, managing the complete value chain from breeding and feed production to slaughter, processing, and distribution. The company generates revenue through the sale of live pigs, processed cold meat products under its U fresh and Chenfeng brands, and ancillary operations including feed trade and logistics services. Operating in the consumer defensive sector, it serves markets across mainland China, Macau, and Hong Kong, positioning itself to capture value at multiple stages of production. This integrated model provides some insulation against commodity price fluctuations while allowing for quality control throughout the supply chain. The company's market position is that of a regional player in China's highly fragmented pork industry, competing with both large-scale integrated producers and smaller local operations in a market driven by domestic consumption patterns and food safety standards.

Revenue Profitability And Efficiency

The company generated CNY 7.05 billion in revenue with modest net income of CNY 39.3 million, reflecting thin margins characteristic of the cyclical pork industry. Operating cash flow of CNY 856.5 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of CNY -140.1 million suggest the company is maintaining rather than aggressively expanding its production capacity.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.03 demonstrates limited earnings power in the current period, likely impacted by industry cycle conditions. The substantial operating cash flow relative to net income suggests efficient working capital management, though the modest EPS indicates challenges in translating revenue into bottom-line profitability. The company's capital efficiency appears constrained by the capital-intensive nature of integrated pork production.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.17 billion in cash against total debt of CNY 7.12 billion, indicating significant leverage. The high debt load relative to cash positions suggests substantial financial obligations, though the healthy operating cash flow provides some capacity to service debt. The capital structure appears weighted toward debt financing, which may create vulnerability during industry downturns.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distribution, retaining earnings to fund operations and potentially weather industry volatility. Growth trends are likely tied to pork price cycles and domestic consumption patterns rather than aggressive expansion, given the modest capital expenditure levels and focus on operational efficiency within the current business scale.

Valuation And Market Expectations

With a market capitalization of CNY 8.87 billion and a beta of 0.513, the market appears to price the company as a defensive play within the agricultural sector. The valuation reflects expectations of stability rather than aggressive growth, consistent with the company's position in a essential but cyclical food production industry.

Strategic Advantages And Outlook

The company's vertical integration provides cost control and quality assurance advantages throughout the production chain. Its established brands and distribution networks in key markets offer some competitive insulation. The outlook remains tied to pork commodity cycles, with the integrated model providing some stability during market fluctuations while requiring careful management of the substantial debt load.

Sources

Company financial reportsStock exchange disclosuresCompany description 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