investorscraft@gmail.com

Intrinsic ValueChina Feihe Limited (6186.HK)

Previous CloseHK$3.88
Intrinsic Value
Upside potential
Previous Close
HK$3.88

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

China Feihe Limited operates as a leading infant milk formula producer in Mainland China, specializing in premium dairy nutrition products. The company generates revenue through manufacturing and distributing infant formula, adult milk powders, liquid milk, and health supplements via an extensive multi-channel network. Operating in the competitive packaged foods sector, Feihe leverages its vertically integrated supply chain to ensure product quality and safety, which are critical differentiators in the Chinese market. The company maintains a strong market position through its established brand reputation and widespread retail presence across approximately 110,000 points of sale. Feihe's strategic focus on premiumization and product innovation allows it to capture value in the high-growth infant nutrition segment while expanding into adjacent categories including goat milk powder and nutritional supplements. Its hybrid distribution model combines traditional offline channels with robust e-commerce partnerships with major platforms like Tmall and JD.com, ensuring comprehensive market coverage and consumer accessibility.

Revenue Profitability And Efficiency

The company generated HKD 20.7 billion in revenue with a net income of HKD 3.6 billion, reflecting a healthy net margin of approximately 17.2%. Strong operating cash flow of HKD 4.2 billion indicates efficient working capital management and robust operational performance in the competitive infant formula market.

Earnings Power And Capital Efficiency

Feihe demonstrates solid earnings power with diluted EPS of HKD 0.43 and maintains capital discipline with capital expenditures of HKD 726 million. The company's ability to generate substantial operating cash flow relative to investments suggests effective capital allocation and operational efficiency in its manufacturing and distribution operations.

Balance Sheet And Financial Health

The balance sheet remains strong with HKD 9.3 billion in cash and equivalents against modest total debt of HKD 1.1 billion, indicating a conservative financial structure. This substantial liquidity position provides financial flexibility and resilience amid market fluctuations in the consumer defensive sector.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.2841, representing a meaningful return to investors. This dividend policy, combined with the company's market position in infant nutrition, suggests a balanced capital return strategy while maintaining growth investments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 38.2 billion, the company trades at a P/E multiple reflective of its premium positioning in the infant formula market. The low beta of 0.464 indicates relative stability compared to broader market movements, suggesting defensive characteristics.

Strategic Advantages And Outlook

Feihe's strategic advantages include its established brand trust, extensive distribution network, and vertical integration ensuring product quality. The outlook remains focused on premium product innovation and market share expansion in China's evolving infant nutrition sector, though subject to demographic trends and regulatory developments.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial 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