investorscraft@gmail.com

Intrinsic ValueJiahe Foods Industry Co., Ltd. (605300.SS)

Previous Close$11.94
Intrinsic Value
Upside potential
Previous Close
$11.94

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

Jiahe Foods Industry Co., Ltd. operates as a specialized manufacturer of food ingredients within China's competitive packaged foods sector. Its core revenue model is built on the production and sale of concentrated coffee liquids, instant coffee powders, and a diverse range of non-dairy creamers. These products serve as critical inputs for a wide array of end markets, including bakery foods, condiments, soups, formula milk powder, and the rapidly growing ready-to-drink beverage segment encompassing coffee and milk tea. The company's strategic positioning leverages its integrated manufacturing capabilities to supply B2B customers, capitalizing on domestic consumption trends and the expansion of food service and beverage industries. Founded in 2001 and headquartered in Suzhou, it has established a niche by providing essential, value-added ingredients that enhance product formulations for its clients, rather than competing in consumer-facing branded goods.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.31 billion for the period. However, net income was a modest CNY 83.9 million, indicating thin net margins and significant cost pressures within its competitive manufacturing landscape. Operating cash flow of CNY 295.6 million was substantially higher than net income, suggesting solid cash conversion from its operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.21, reflecting the company's current earnings power. Capital expenditures of CNY -108.1 million were more than covered by robust operating cash flow, indicating the business is generating sufficient internal cash to fund its investments and growth initiatives without excessive external financing.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, evidenced by cash and equivalents of CNY 501.5 million. Total debt is a manageable CNY 235.7 million, resulting in a healthy net cash position and a low-risk financial structure that provides flexibility for future operations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, distributing a dividend of CNY 0.06 per share. This payout, against the current EPS, indicates a sustainable but modest dividend policy, balancing shareholder returns with the capital needs of its manufacturing-focused business model.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.23 billion, the market values the company at a significant multiple of its current earnings. A beta of 0.457 suggests the stock is perceived as less volatile than the broader market, likely due to its defensive sector and stable B2B customer base.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized, integrated manufacturing of essential food ingredients for a growing domestic market. Its outlook is tied to capitalizing on consumption trends in beverages and packaged foods, though it must navigate raw material cost volatility and intense competition to improve profitability.

Sources

Company Filings (Shanghai Stock Exchange)Provided 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