investorscraft@gmail.com

Intrinsic ValueSuzhou Weizhixiang Food Co., Ltd. (605089.SS)

Previous Close$29.88
Intrinsic Value
Upside potential
Previous Close
$29.88

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

Suzhou Weizhixiang Food Co., Ltd. operates within the competitive Chinese packaged foods industry, specializing in the manufacturing and direct sales of a diverse portfolio of shelf-stable food products. Its core revenue model is driven by B2B and B2C distribution channels, leveraging its integrated production capabilities to serve both retail consumers and commercial clients. The company's strategic positioning is anchored in its regional presence in Suzhou, allowing it to capitalize on local brand recognition while navigating a sector characterized by intense competition from both large-scale national conglomerates and agile local producers. This operational focus on packaged goods provides a defensive revenue stream, though it requires continuous innovation and marketing to maintain shelf space and consumer relevance in a rapidly evolving market.

Revenue Profitability And Efficiency

The company generated revenue of CNY 672.0 million with a net income of CNY 87.5 million, indicating a healthy net profit margin of approximately 13.0%. Strong operating cash flow of CNY 104.2 million significantly exceeded net income, demonstrating high earnings quality and efficient cash conversion from its core food manufacturing and sales operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.64, reflecting solid bottom-line performance. The company maintained a disciplined capital allocation strategy, with capital expenditures of CNY -12.2 million representing a modest investment to maintain or slightly expand production capacity, suggesting a focus on optimizing existing assets rather than aggressive expansion.

Balance Sheet And Financial Health

Financial health is robust, characterized by a strong liquidity position with cash and equivalents of CNY 192.9 million. Total debt is manageable at CNY 19.7 million, resulting in a conservative leverage profile and a significant net cash position, providing ample flexibility to withstand economic downturns or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital returns policy, evidenced by a dividend per share of CNY 0.36. This payout represents a dividend yield on the current earnings, signaling a commitment to returning capital while retaining sufficient earnings for reinvestment and organic growth initiatives within its core market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.89 billion, the market assigns a valuation that implies certain growth expectations. A beta of 0.976 indicates the stock's volatility is nearly in line with the broader market, reflecting its status as a defensive consumer staples issuer within the Chinese equity landscape.

Strategic Advantages And Outlook

The company's primary advantages include its established manufacturing base, regional brand strength, and a solid balance sheet. The outlook remains stable, supported by consistent demand for packaged foods, though success is contingent on effectively managing input cost inflation and competitive pressures to sustain its current profitability levels.

Sources

Public financial disclosuresShanghai Stock Exchange filings

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