investorscraft@gmail.com

Intrinsic ValueYantai North Andre Juice Co.,Ltd. (605198.SS)

Previous Close$47.16
Intrinsic Value
Upside potential
Previous Close
$47.16

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

Yantai North Andre Juice Co., Ltd. is a specialized manufacturer and global exporter of fruit and vegetable juice concentrates, purees, and related products, operating within the non-alcoholic beverage ingredients sector. The company's core revenue model is built on the industrial-scale processing of agricultural produce into high-value intermediate goods, including apple juice concentrate, pear juice concentrate, and various fruit essences, which are sold to beverage manufacturers worldwide. Its comprehensive product portfolio extends beyond juices to include by-products like biological feed from pomace, showcasing an integrated approach to raw material utilization. Strategically headquartered in Yantai, a major agricultural region in China, the company leverages its proximity to raw material sources, serving a diverse international client base across Asia, Europe, and the Americas. This export-oriented focus and vertical integration in processing position it as a significant B2B supplier in the global juice concentrate market, distinct from consumer-facing beverage brands.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.42 billion for the period, demonstrating its operational scale. Profitability was robust, with net income reaching CNY 260.7 million, translating to a healthy net margin. However, operating cash flow was negative at CNY -109.2 million, which, coupled with significant capital expenditures, indicates heavy investment in operations or working capital requirements.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.75, reflecting solid earnings power on a per-share basis. The company operates with no total debt, suggesting a conservative financial structure that is entirely equity-financed. This zero-debt position enhances its capital efficiency by eliminating interest expenses, though it may also indicate a cautious approach to leverage.

Balance Sheet And Financial Health

Financial health appears strong, characterized by a debt-free balance sheet with total debt reported at zero. The company maintains a cash and equivalents position of CNY 236.5 million, providing liquidity. This conservative capital structure, devoid of leverage, signifies a low-risk financial profile and substantial financial flexibility.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.25. This payout represents a dividend distribution from its earnings. Specific growth rates for revenue or earnings are not provided in the data, making a trend analysis unavailable for this period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.03 billion, the market assigns a significant valuation to the company. A very low beta of 0.147 suggests the stock has historically exhibited low volatility compared to the broader market, which may reflect its perceived defensive characteristics as a consumer staples ingredient supplier.

Strategic Advantages And Outlook

The company's strategic advantages include its vertical integration in juice processing, a global export footprint, and a strong balance sheet with no debt. Its focus on agricultural by-products also suggests a commitment to operational efficiency and sustainability. The outlook hinges on global demand for juice concentrates and its ability to manage raw material costs and international supply chains effectively.

Sources

Company DescriptionProvided Financial 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