investorscraft@gmail.com

Intrinsic ValueSpringsnow Food Group Co., Ltd. (605567.SS)

Previous Close$11.75
Intrinsic Value
Upside potential
Previous Close
$11.75

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

Springsnow Food Group operates as a vertically integrated poultry producer in China's consumer defensive sector, specializing in the complete chicken value chain from feed production and breeding to processing and distribution. The company generates revenue through multiple streams including frozen and chilled chicken products, cooked items, and specialized exports to markets like Japan. Its comprehensive approach encompasses veterinary drug production, humane processing, and flavor R&D, positioning it as an integrated agricultural food enterprise rather than a simple processor. Springsnow maintains a strategic market position by controlling quality throughout the production process while serving both domestic Chinese consumers and international export markets with thermal-processed poultry and cloven-hoofed animal products. This vertical integration model provides cost control advantages and quality assurance in the competitive packaged foods industry.

Revenue Profitability And Efficiency

The company generated CNY 2.51 billion in revenue with modest net income of CNY 8.17 million, reflecting thin margins in the competitive poultry sector. Operating cash flow of CNY 101.2 million significantly exceeded net income, indicating solid cash conversion from operations. Capital expenditures of CNY -121.6 million suggest ongoing investments in production capacity and operational efficiency improvements.

Earnings Power And Capital Efficiency

Springsnow demonstrates limited earnings power with diluted EPS of CNY 0.04, indicating challenges in translating substantial revenue into bottom-line profitability. The company's capital allocation appears focused on maintaining production capabilities, as evidenced by significant capital expenditures relative to net income. Operating cash flow coverage of capital investments suggests adequate internal funding for ongoing operational needs.

Balance Sheet And Financial Health

The balance sheet shows CNY 419.6 million in cash against total debt of CNY 592.0 million, indicating moderate leverage. The cash position provides some liquidity buffer, though debt levels require careful management given the company's thin profit margins. The overall financial structure appears manageable for an agricultural processing business with predictable cash flows.

Growth Trends And Dividend Policy

Despite modest profitability, the company maintains a dividend policy with CNY 0.10 per share distribution, suggesting management's commitment to shareholder returns. The export business to Japan represents a potential growth avenue, though domestic market competition likely pressures margin expansion. The vertically integrated model supports stable operations but may limit rapid growth potential in the near term.

Valuation And Market Expectations

With a market capitalization of CNY 2.08 billion, the company trades at approximately 0.83 times revenue, reflecting market expectations for modest growth in the agricultural processing sector. The beta of 0.833 indicates lower volatility than the broader market, consistent with defensive food processing stocks. Valuation metrics suggest the market prices Springsnow as a stable, though not high-growth, agricultural enterprise.

Strategic Advantages And Outlook

Springsnow's vertical integration provides cost control and quality assurance advantages in the competitive poultry market. The export capability to regulated markets like Japan demonstrates compliance with international standards. However, the company faces margin pressures from input cost volatility and domestic competition. The outlook depends on operational efficiency improvements and potential export market expansion to enhance profitability.

Sources

Company description and financial data providedShanghai Stock Exchange filingsAnnual report assumptions based on provided metrics

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