investorscraft@gmail.com

Intrinsic ValueJuewei Food Co., Ltd. (603517.SS)

Previous Close$12.73
Intrinsic Value
Upside potential
Previous Close
$12.73

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

Juewei Food Co., Ltd. operates as a leading marinated food chain specializing in prepared meat products and snacks across China. The company's core revenue model combines franchised and company-operated retail stores with centralized production facilities, creating an integrated supply chain from manufacturing to point-of-sale. Juewei dominates the specialty marinated foods segment with a strong brand presence in urban centers, offering duck neck, chicken wings, and other popular savory items that cater to contemporary Chinese consumption patterns. Its market position is strengthened by extensive retail networks and consistent product quality, positioning it as a significant player in China's rapidly evolving packaged food industry. The company competes through brand recognition, standardized operations, and scalable distribution channels that leverage changing consumer preferences for convenience and flavor variety in the defensive consumer sector.

Revenue Profitability And Efficiency

The company generated CNY 6.26 billion in revenue with net income of CNY 227 million, reflecting a net margin of approximately 3.6%. Operating cash flow of CNY 1.09 billion significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 319 million suggest ongoing investments in production capacity and store expansion to support future growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.36 demonstrates moderate earnings power relative to the company's scale. The substantial operating cash flow generation relative to net income highlights effective working capital management. The company maintains capital allocation discipline with investments focused on maintaining competitive positioning in the marinated foods market.

Balance Sheet And Financial Health

The balance sheet shows CNY 718 million in cash against total debt of CNY 736 million, indicating manageable leverage. The conservative debt level relative to operating cash flow provides financial flexibility. Current liquidity appears adequate to support operations and strategic investments without significant financial strain.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.63, representing a substantial payout relative to earnings. This policy suggests management's confidence in sustainable cash generation. Growth prospects are tied to store network expansion and product category development within China's evolving consumer landscape.

Valuation And Market Expectations

With a market capitalization of CNY 9.55 billion, the company trades at approximately 1.5 times revenue and 42 times earnings. The low beta of 0.359 indicates relative defensive characteristics, typical for consumer staple companies. Market expectations appear balanced between growth potential and current profitability levels.

Strategic Advantages And Outlook

Juewei's integrated supply chain and brand recognition provide competitive advantages in the fragmented marinated foods market. The outlook depends on successful execution of retail expansion and product innovation while maintaining quality standards. Changing consumer preferences and competitive dynamics will influence future performance in this defensive sector.

Sources

Company financial reportsStock 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