investorscraft@gmail.com

Intrinsic ValueAnjoy Foods Group Co., Ltd. (603345.SS)

Previous Close$89.31
Intrinsic Value
Upside potential
Previous Close
$89.31

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

Anjoy Foods Group Co., Ltd. is a prominent Chinese manufacturer and distributor of quick-frozen food products, operating within the consumer defensive sector's packaged foods industry. The company's core revenue model is built on the production and sale of a diverse portfolio of frozen surimi products, meat items, and prepared meals, which it markets through an extensive multi-channel distribution network. This network includes a robust system of distributors, major supermarket chains, specialized communications, and a growing e-commerce presence, allowing for broad market penetration across China. Anjoy has established a strong market position by catering to the rising demand for convenience foods among urban consumers, leveraging its expertise in frozen food technology and product innovation. The company's focus on popular items like fish balls, dumplings, and frozen dishes positions it as a key player in a competitive but fragmented market, where brand recognition and distribution scale are critical advantages for sustained growth.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 15.13 billion for the period, demonstrating strong market demand for its product portfolio. Net income reached CNY 1.48 billion, reflecting healthy operational efficiency and cost management. Operating cash flow was substantial at CNY 2.10 billion, indicating effective conversion of earnings into cash from core business activities.

Earnings Power And Capital Efficiency

Anjoy exhibits solid earnings power with a diluted EPS of CNY 5.08, showcasing its ability to generate profits on a per-share basis. The company's capital expenditure of CNY -901 million indicates significant ongoing investment in production capacity and operational infrastructure, which is typical for a growing manufacturer seeking to expand its market reach and product offerings.

Balance Sheet And Financial Health

The balance sheet appears strong with cash and equivalents of CNY 2.78 billion providing substantial liquidity. Total debt is minimal at CNY 148 million, resulting in a conservative debt-to-equity structure. This financial position provides flexibility for strategic investments and operational needs while maintaining financial stability.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 3.35, representing a meaningful return to investors. This dividend policy, combined with the company's market position in the growing frozen foods segment, suggests a balanced focus between rewarding shareholders and funding future growth initiatives in China's expanding convenience food market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 21.79 billion and a beta of 0.71, the market appears to value Anjoy as a relatively stable defensive play within the consumer sector. The valuation reflects expectations for steady performance in the packaged foods industry, though specific valuation multiples would require further comparative analysis with industry peers.

Strategic Advantages And Outlook

Anjoy's strategic advantages include its established brand, diversified product portfolio, and extensive distribution network within China's growing frozen food market. The company's focus on product innovation and channel expansion positions it well to capitalize on urbanization trends and changing consumer preferences toward convenience foods, though it must navigate competitive pressures and evolving market dynamics.

Sources

Company financial reportsStock exchange disclosures

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