investorscraft@gmail.com

Intrinsic ValueEggriculture Foods Ltd. (8609.HK)

Previous CloseHK$1.17
Intrinsic Value
Upside potential
Previous Close
HK$1.17

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

Eggriculture Foods Ltd. operates as a specialized producer and distributor of fresh and processed egg products within Singapore's packaged foods sector. Its core revenue model is built on the sale of fresh shell eggs and value-added pasteurized products, including liquid eggs, marinated soft yolk eggs, and hard-boiled eggs, marketed under the N&N and Egg Story brands. The company serves a diversified customer base comprising supermarkets, F&B outlets, wholesalers, and online platforms, positioning itself as a focused supplier in a defensive consumer niche. By emphasizing food safety through pasteurization—highlighting protection against Salmonella and bird flu—Eggriculture differentiates its offerings in a market sensitive to quality and health standards. This targeted approach allows it to maintain a stable presence despite operating in a competitive industry with low product differentiation, leveraging its specialized processing capabilities and brand trust to secure recurring B2B and retail demand.

Revenue Profitability And Efficiency

The company generated HKD 108.4 million in revenue for FY2024, with net income of HKD 19.3 million, reflecting a robust net margin of approximately 17.8%. Operating cash flow was positive at HKD 15.3 million, though capital expenditures of HKD 15.3 million nearly fully offset this, indicating significant reinvestment into operational capacity.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0386, demonstrating earnings power relative to its market cap. The alignment of operating cash flow and capex suggests efficient capital deployment for maintenance, though minimal residual free cash flow limits flexibility for aggressive expansion or debt reduction.

Balance Sheet And Financial Health

Cash and equivalents totaled HKD 12.1 million against total debt of HKD 25.1 million, indicating a moderate leverage position. The balance sheet appears stable with no immediate liquidity concerns, supported by operational cash generation and manageable debt levels.

Growth Trends And Dividend Policy

The company did not pay a dividend in FY2024, retaining earnings for reinvestment. Growth appears organic and focused on operational enhancements, as evidenced by high capex, with no explicit guidance on future expansion or shareholder returns.

Valuation And Market Expectations

With a market capitalization of HKD 585 million, the stock trades at a P/E ratio of approximately 30.3 based on FY2024 earnings. This premium valuation likely reflects expectations for stability in the defensive food sector and potential growth in processed egg demand.

Strategic Advantages And Outlook

Key advantages include a specialized product portfolio with food safety certifications and a diversified customer base. The outlook remains stable, hinging on sustained demand in its core market and operational efficiency, though growth may be constrained by geographic concentration and competitive pressures.

Sources

Company filingsHong Kong Stock Exchange disclosures

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