Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company DescriptionFinancial Data Provided
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |