investorscraft@gmail.com

Intrinsic ValueNamchow Food Group (Shanghai) Co., Ltd. (605339.SS)

Previous Close$18.36
Intrinsic Value
Upside potential
Previous Close
$18.36

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

Namchow Food Group operates as a specialized ingredient supplier within China's packaged foods sector, focusing primarily on bakery applications. The company generates revenue through the manufacturing and distribution of high-value baking oils and fats, whipped cream products, imported dairy ingredients, and frozen dough solutions to commercial bakeries, food service providers, and industrial food manufacturers. Operating as a subsidiary of Namchow (Cayman Islands) Holding Corp., the company leverages its technical expertise and product portfolio to serve the growing Chinese bakery market, positioning itself as a B2B ingredient specialist rather than a consumer-facing brand. This strategic focus allows Namchow to capitalize on the professional baking segment's demand for consistent, high-quality ingredients while avoiding direct competition with mass-market food producers. The company's market position is strengthened by its comprehensive product range that addresses multiple bakery preparation stages, from base ingredients to ready-to-use solutions, creating embedded customer relationships through technical support and product reliability.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.16 billion with net income of CNY 201 million, reflecting a net margin of approximately 6.4%. Operating cash flow of CNY 232 million supported capital expenditures of CNY 208 million, indicating disciplined investment in production capabilities. The operation demonstrates moderate profitability within the competitive food ingredients sector, maintaining cash generation sufficient for reinvestment needs.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.48 reflects the company's earnings capacity relative to its equity base. The substantial cash position of CNY 1.33 billion against total debt of CNY 296 million indicates strong interest coverage capacity and conservative financial leverage. Operating cash flow coverage of capital expenditures suggests sustainable investment in business maintenance and growth initiatives.

Balance Sheet And Financial Health

Namchow maintains a robust balance sheet with cash and equivalents representing significant liquidity at CNY 1.33 billion. Total debt of CNY 296 million is minimal relative to equity and cash reserves, indicating low financial risk. The company's net cash position provides strategic flexibility for potential acquisitions or market expansion opportunities within the competitive food ingredients landscape.

Growth Trends And Dividend Policy

The company distributed a dividend of CNY 0.17 per share, representing a payout ratio of approximately 35% based on reported EPS. This balanced approach returns capital to shareholders while retaining earnings for operational needs and growth initiatives. The dividend policy appears sustainable given current profitability levels and strong cash position.

Valuation And Market Expectations

With a market capitalization of CNY 7.29 billion, the company trades at approximately 23 times earnings and 2.3 times revenue. The beta of 0.598 suggests lower volatility than the broader market, reflecting the defensive characteristics of the food ingredients sector. Current valuation multiples imply market expectations for stable growth in line with China's bakery industry expansion.

Strategic Advantages And Outlook

As a subsidiary of an international holding company, Namchow benefits from potential technical transfer and operational expertise. Its focus on specialized bakery ingredients creates niche positioning within China's growing food processing sector. The company's strong balance sheet provides resilience against market fluctuations and opportunities for strategic investments in product development or market expansion.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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