investorscraft@gmail.com

Intrinsic ValueAnji Foodstuff Co., Ltd (603696.SS)

Previous Close$18.86
Intrinsic Value
Upside potential
Previous Close
$18.86

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

Anji Foodstuff operates as a specialized manufacturer of premium seasoning products within China's packaged foods sector, focusing on developing and producing seasoning powders, natural extract seasonings, herbs and spices, sauces, and condensed soups. The company serves both domestic and international markets with a diverse portfolio that includes specialized products like spare-rib seasonings, mushroom extracts, oyster sauces, and concentrated bisques. Its revenue model centers on B2B sales to food manufacturers, restaurants, and food service providers, leveraging its technical expertise in flavor extraction and formulation. Operating in the competitive Chinese seasoning market, Anji has established a niche position through its focus on natural extracts and specialized flavor profiles, differentiating itself from mass-market seasoning producers. The company's foundation in 1995 and Quanzhou-based operations provide regional advantages in sourcing raw materials while serving a broad customer base across China and select international markets.

Revenue Profitability And Efficiency

The company generated CNY 606.5 million in revenue with net income of CNY 38.3 million, representing a net margin of approximately 6.3%. Operating cash flow was negative at CNY -2.5 million, while capital expenditures totaled CNY -41.8 million, indicating significant investment in production capacity. The negative operating cash flow relative to positive net income suggests working capital pressures or timing differences in receivables and inventory management.

Earnings Power And Capital Efficiency

Anji Foodstuff demonstrated modest earnings power with diluted EPS of CNY 0.16 on a market capitalization of CNY 3.06 billion. The company's capital efficiency appears constrained given the negative operating cash flow despite positive net income. The substantial capital expenditure program suggests ongoing investments in production capabilities, though the immediate returns on these investments remain to be fully realized in operational cash generation.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 189.2 million in cash and equivalents against minimal total debt of CNY 162,384, indicating a virtually debt-free balance sheet. This conservative financial structure provides significant flexibility for operational needs and potential expansion opportunities. The robust cash position relative to minimal leverage suggests strong financial health and capacity to weather market fluctuations.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy with a dividend per share of CNY 0.09, representing a payout ratio of approximately 56% based on current EPS. This dividend distribution indicates management's commitment to returning capital to shareholders while maintaining sufficient retention for business development. The growth trajectory appears measured, with the company balancing investment in production capacity with direct shareholder returns.

Valuation And Market Expectations

Trading at a market capitalization of CNY 3.06 billion, the company carries a price-to-sales multiple of approximately 5.0x and a P/E ratio of around 80x based on current earnings. The beta of 0.71 suggests lower volatility than the broader market, reflecting the defensive characteristics of the food seasoning industry. These valuation metrics indicate market expectations for future growth and margin expansion beyond current profitability levels.

Strategic Advantages And Outlook

Anji's strategic advantages include its specialized product portfolio focusing on natural extracts, established manufacturing expertise since 1995, and strong balance sheet positioning. The company's niche in premium seasoning products and natural extracts provides differentiation in a competitive market. The outlook depends on successfully converting capital investments into improved operational efficiency and market expansion while maintaining its technological edge in flavor development.

Sources

Company financial statementsStock exchange disclosuresCompany description documentation

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