investorscraft@gmail.com

Intrinsic ValueQingdao Richen Foods Co., Ltd. (603755.SS)

Previous Close$34.85
Intrinsic Value
Upside potential
Previous Close
$34.85

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

Qingdao Richen Foods operates as a specialized manufacturer of compound seasonings, serving both domestic Chinese food processing companies and international export markets. The company's core revenue model centers on producing and distributing a diverse portfolio of liquid and powder seasonings, sauces, and coatings under its Taste Story brand. These products are essential ingredients for barbecue, fried foods, and prepared meals, targeting catering chains, supermarkets, and food manufacturers. Operating within China's competitive packaged foods sector, Richen has established a niche position by focusing on B2B solutions rather than direct consumer retail. The company leverages its technical expertise in flavor development to create customized seasoning solutions that enhance food quality and consistency for commercial clients. Its export business to Asia, Europe, and the United States demonstrates international recognition of its product quality and competitive pricing. This dual-market approach provides revenue diversification while maintaining strong relationships with domestic catering enterprises that require reliable, high-volume seasoning supplies.

Revenue Profitability And Efficiency

The company generated CNY 404.7 million in revenue with net income of CNY 63.9 million, reflecting a healthy net margin of approximately 15.8%. This profitability demonstrates efficient cost management in its seasoning manufacturing operations. The company maintains solid operational cash flow of CNY 86.5 million, though significant capital expenditures of CNY 160.2 million indicate ongoing investment in production capacity and infrastructure.

Earnings Power And Capital Efficiency

Richen demonstrates strong earnings power with diluted EPS of CNY 0.65, supported by its specialized market position. The substantial capital expenditure program suggests strategic investments to expand production capabilities and enhance operational efficiency. The company's ability to generate positive operating cash flow while funding expansion indicates effective capital allocation and operational management.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 162.7 million in cash against total debt of CNY 168.6 million, indicating manageable leverage. The liquidity position appears adequate to support ongoing operations, though the debt level requires monitoring given the capital-intensive nature of food manufacturing. The balance sheet reflects a typical manufacturing company profile with investments in fixed assets.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.25, representing a payout ratio of approximately 38% based on current EPS. This balanced policy returns capital to investors while retaining earnings for growth initiatives. The significant capital expenditures suggest management is prioritizing capacity expansion and operational improvements to drive future revenue growth.

Valuation And Market Expectations

With a market capitalization of CNY 2.74 billion, the company trades at approximately 6.8 times revenue and 43 times earnings. The low beta of 0.303 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its defensive characteristics as a food ingredients supplier. This valuation implies market expectations for stable growth in the compound seasoning sector.

Strategic Advantages And Outlook

Richen's strategic advantages include its specialized expertise in compound seasonings, established relationships with catering chains, and growing export presence. The company's focus on B2B solutions provides stable demand from commercial clients. The outlook remains positive given China's growing food processing industry and increasing demand for standardized seasoning solutions, though competition and raw material cost fluctuations present ongoing challenges.

Sources

Company financial reportsStock exchange disclosuresCompany description data

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