investorscraft@gmail.com

Intrinsic ValueShiyue Daotian Group Co., Ltd. (9676.HK)

Previous CloseHK$8.95
Intrinsic Value
Upside potential
Previous Close
HK$8.95

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

Shiyue Daotian Group operates in China's competitive packaged foods sector, specializing in the manufacturing and sale of pantry staple products. Its core revenue model is based on the production and distribution of pre-packaged rice, whole grains, beans, and dried foods under its proprietary brands, including Shiyue Daotian, Firewood Courtyard, and Sunshine Family. The company serves the essential consumer defensive market, catering to daily dietary needs with a focus on quality and convenience. It maintains a distinct market position by offering a diversified portfolio of staple goods, targeting health-conscious consumers seeking traditional and wholesome food options. Operating through three dedicated segments allows for specialized focus and potential cross-selling opportunities within its product ecosystem. Its headquarters in Beijing provides strategic access to key distribution networks and consumer markets across the People's Republic of China.

Revenue Profitability And Efficiency

The company generated HKD 5.75 billion in revenue for the period, with a net income of HKD 204.4 million, indicating a net profit margin of approximately 3.6%. Operating cash flow was robust at HKD 692.9 million, significantly exceeding net income and suggesting strong cash conversion efficiency from its core operations, which is critical for a capital-intensive manufacturing business.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.19, reflecting the company's earnings power on a per-share basis. The substantial operating cash flow, which far outpaced net income, underscores efficient management of working capital and strong underlying operational performance, providing ample internal funding for business needs and potential reinvestment.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with HKD 713.0 million in cash and equivalents. Total debt is reported at HKD 702.7 million, resulting in a conservative net cash position. This indicates a strong financial health with low leverage risk and sufficient liquidity to meet obligations and fund operations comfortably.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach by declaring a dividend of HKD 0.1796 per share. This payout, relative to its EPS, suggests a commitment to returning capital to investors. Future growth will likely be driven by expansion within China's staple foods market and potential market share gains.

Valuation And Market Expectations

With a market capitalization of approximately HKD 16.56 billion, the market assigns a significant valuation multiple to the company's earnings. A beta of 0.87 indicates that the stock is expected to be less volatile than the broader market, which is typical for a consumer defensive business serving essential needs.

Strategic Advantages And Outlook

The company's strategic advantages lie in its focused product portfolio, established brands, and essential nature of its goods, which provide defensive characteristics. The outlook remains tied to consistent demand for staple foods in China, though it must navigate competitive pressures and potential commodity input cost fluctuations.

Sources

Company DescriptionFinancial Data Provided

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