investorscraft@gmail.com

Intrinsic ValueShandong Huifa Foodstuff Co.,Ltd. (603536.SS)

Previous Close$11.04
Intrinsic Value
Upside potential
Previous Close
$11.04

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

Shandong Huifa Foodstuff operates as a specialized producer of prepared meat and food products within China's competitive packaged foods sector. The company generates revenue through manufacturing and selling a diverse portfolio of processed chicken products including shashlik, meat strips, fillets, and various skewered items, complemented by ancillary offerings like corn shrimp, cheese bags, and peptide series products. Operating from its base in Zhucheng, Shandong province, the company serves domestic consumers seeking convenient, ready-to-cook protein options through both retail and foodservice channels. Its market position is characterized by regional specialization in value-added poultry processing, competing against larger national food conglomerates while leveraging local production advantages. The business model focuses on vertical integration in poultry processing, though it faces margin pressures from commodity input costs and intense competition in China's fragmented food manufacturing landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.93 billion for the period but experienced a net loss of CNY 16.6 million, indicating significant margin compression. Despite generating positive operating cash flow of CNY 64.6 million, profitability challenges are evident with negative diluted EPS of CNY -0.069. The operating cash flow coverage of capital expenditures appears adequate, though efficiency metrics suggest operational headwinds in the competitive food processing environment.

Earnings Power And Capital Efficiency

Current earnings power is constrained as evidenced by the net loss position, reflecting potential issues with input cost management or competitive pricing pressures. The company maintained moderate capital expenditures of CNY 13.3 million, suggesting careful capital allocation. Operating cash flow generation remains positive but insufficient to fully offset profitability challenges, indicating the need for operational improvements to enhance capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows CNY 209.6 million in cash against total debt of CNY 456.3 million, indicating a leveraged position with debt exceeding liquid assets. The current liquidity position provides some buffer, but the debt load relative to cash generation capacity warrants monitoring. Financial health appears adequate for near-term operations, though the loss-making position could pressure longer-term stability if sustained.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintained a dividend payment of CNY 0.02 per share, suggesting management's commitment to shareholder returns. Growth trends appear mixed with revenue generation maintained but profitability under pressure. The dividend policy indicates confidence in cash flow stability, though the sustainability of distributions amid losses requires careful assessment of future earnings recovery prospects.

Valuation And Market Expectations

With a market capitalization of CNY 2.74 billion, the company trades at approximately 1.4 times revenue, reflecting market expectations for recovery from current challenges. The beta of 0.783 suggests lower volatility than the broader market, potentially indicating investor perception of defensive characteristics despite current profitability issues. Valuation metrics appear to incorporate expectations for operational turnaround.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized product portfolio and regional manufacturing presence in a major agricultural province. Outlook depends on improving operational efficiency and managing input cost volatility in the competitive packaged foods sector. Success will require leveraging its product diversification and potentially expanding into higher-margin segments while addressing current profitability challenges through cost optimization and market positioning.

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