investorscraft@gmail.com

Intrinsic ValueQianhe Condiment and Food Co., Ltd. (603027.SS)

Previous Close$10.11
Intrinsic Value
Upside potential
Previous Close
$10.11

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

Qianhe Condiment and Food Co., Ltd. operates as a specialized producer of traditional Chinese condiments and food products, serving both consumer and industrial markets. The company's core revenue model centers on manufacturing and distributing essential culinary ingredients including soy sauce, soy sauce powder, vinegar, cooking wine, and caramel color. Operating within China's competitive packaged foods sector, Qianhe leverages its established production capabilities and regional distribution networks to maintain a stable market presence. The company focuses on providing fundamental flavor components to both household consumers and food service industries, positioning itself as a reliable supplier of essential cooking staples rather than pursuing premium branding strategies. This operational approach allows Qianhe to maintain consistent demand patterns while competing in the broader condiment market dominated by larger national brands. The company's product portfolio addresses basic culinary needs across various Chinese regional cuisines, providing it with a defensive market position within the consumer staples landscape.

Revenue Profitability And Efficiency

The company generated CNY 3.07 billion in revenue with net income of CNY 514 million, demonstrating a healthy net margin of approximately 16.7%. Operating cash flow of CNY 338 million supported operations, though capital expenditures of CNY 354 million indicate ongoing investment in production capacity. The margin structure reflects efficient operations within the competitive condiment manufacturing sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.50 reflects solid earnings generation relative to the share base. The company maintains strong cash conversion from operations, with operating cash flow covering capital investment requirements. The balance between operational cash generation and strategic capital deployment suggests disciplined capital allocation in maintaining production capabilities.

Balance Sheet And Financial Health

Qianhe maintains a robust financial position with CNY 1.47 billion in cash and equivalents against minimal total debt of CNY 70 million. This conservative capital structure provides significant financial flexibility and low leverage risk. The substantial cash reserves offer strategic optionality for potential expansion or weathering market volatility.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.50, representing a 100% payout ratio based on EPS. This policy indicates management's confidence in sustainable earnings and commitment to returning capital to shareholders while maintaining adequate liquidity for operational needs.

Valuation And Market Expectations

With a market capitalization of CNY 12.03 billion and a beta of 0.305, the market prices Qianhe as a defensive consumer staples investment. The valuation reflects expectations of stable, predictable earnings in the essential food products category, with lower volatility compared to broader market indices.

Strategic Advantages And Outlook

Qianhe's strategic position benefits from essential product demand and operational efficiency in condiment manufacturing. The company's focus on traditional Chinese flavor profiles and established distribution provides defensive characteristics. Maintaining strong liquidity while returning capital to shareholders positions the company for sustainable operation in competitive market conditions.

Sources

Company financial statementsStock 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