investorscraft@gmail.com

Intrinsic ValueZhejiang Yiming Food Co., Ltd. (605179.SS)

Previous Close$20.53
Intrinsic Value
Upside potential
Previous Close
$20.53

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

Zhejiang Yiming Food Co., Ltd. operates as a vertically integrated dairy enterprise within China's consumer defensive sector, specializing in packaged foods. The company's core revenue model is built upon a comprehensive agricultural dairy industrialization process, encompassing dairy farming, processing equipment manufacturing, dairy station establishment, and production line design. This integrated approach allows Yiming Food to control multiple stages of the value chain, from raw milk production to final product processing, creating synergies across its operations. The company positions itself in China's competitive dairy market by focusing on operational control and quality assurance throughout the production process. While operating in a sector dominated by larger national players, Yiming Food maintains a regional presence with its headquarters in Wenzhou, leveraging its specialized expertise in dairy processing infrastructure to serve both its own operations and potentially external clients in equipment and design services.

Revenue Profitability And Efficiency

The company generated CNY 2.75 billion in revenue with modest profitability, achieving a net income of CNY 28.9 million, representing a thin net margin of approximately 1.1%. Operating cash flow of CNY 359 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of CNY 220 million suggest ongoing investment in production capacity and equipment.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.07 reflects the company's current earnings capacity relative to its share base. The substantial operating cash flow generation relative to net income demonstrates efficient working capital management. The capital expenditure program indicates reinvestment in the business to maintain and potentially expand operational capabilities.

Balance Sheet And Financial Health

The balance sheet shows CNY 373 million in cash against total debt of CNY 487 million, indicating moderate leverage. The current debt level appears manageable given the company's cash position and operating cash flow generation. The financial structure suggests a conservative approach with available liquidity to support operations.

Growth Trends And Dividend Policy

The company maintains a dividend policy with a payout of CNY 0.05 per share, representing a significant portion of earnings. This distribution strategy indicates management's commitment to returning capital to shareholders despite modest profitability levels. The balance between reinvestment needs and shareholder returns will be crucial for sustainable growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.89 billion, the company trades at a significant premium to earnings, reflecting market expectations for future growth or potential expansion. The beta of 0.404 suggests lower volatility compared to the broader market, typical for consumer defensive stocks in the packaged foods sector.

Strategic Advantages And Outlook

The vertically integrated model provides cost control and quality assurance advantages in the competitive dairy market. The company's expertise in dairy processing equipment and production line design represents a potential diversification beyond pure dairy production. Execution on operational efficiency and potential market expansion will be critical for improving profitability metrics.

Sources

Company financial statementsStock exchange disclosures

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