investorscraft@gmail.com

Intrinsic ValueShandong Fengxiang Co., Ltd (9977.HK)

Previous CloseHK$1.99
Intrinsic Value
Upside potential
Previous Close
HK$1.99

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

Shandong Fengxiang Co., Ltd. is a vertically integrated poultry producer operating within China's packaged foods sector. Its core revenue model is derived from the entire chicken production lifecycle, encompassing breeding, slaughtering, and processing. The company sells a diversified portfolio of products, including chicken meat and chicken breeds, primarily targeting business-to-business customers such as quick-service restaurants, food service distributors, and industrial clients. It has established a multi-channel distribution network utilizing direct sales, distributors, and online platforms, supported by its owned brands including Fovo Foods, iShape, and Wu Genglu. Its market position is strengthened by a significant export business, shipping products to key international markets including Japan, Malaysia, and the European Union, which provides geographic diversification beyond its domestic Chinese operations. This integrated approach from farm to fork allows the company to control quality and costs along the supply chain, positioning it as a significant player in the Asian poultry industry.

Revenue Profitability And Efficiency

The company reported robust annual revenue of HKD 5.50 billion, demonstrating its significant scale within the poultry market. Profitability was solid, with net income reaching HKD 280.9 million, translating to a net profit margin of approximately 5.1%. Strong operating cash flow of HKD 609.8 million significantly exceeded capital expenditures, indicating healthy cash generation from its core operations.

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 underscores efficient conversion of profits into cash, a key indicator of operational quality. The company's capital expenditure of HKD 192.4 million suggests ongoing investment to maintain and potentially expand its production capabilities.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 355.0 million against total debt of HKD 997.1 million. This indicates a leveraged but manageable financial structure, common for capital-intensive agricultural businesses. The company's negative beta of -0.066 suggests its stock price has historically exhibited a low correlation to broader market movements.

Growth Trends And Dividend Policy

The company did not pay a dividend in the reported period, indicating a retention of all earnings to potentially fund future growth or strengthen the balance sheet. Its international export footprint to numerous countries provides a platform for revenue diversification and potential growth outside its domestic market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.15 billion, the market values the company at roughly 0.57 times its annual revenue. This valuation multiple may reflect the cyclical nature of the agricultural commodities business and its current leverage profile.

Strategic Advantages And Outlook

The company's key strategic advantages include vertical integration, brand ownership, and a diversified international customer base. Its outlook is tied to global poultry demand, feed cost management, and its ability to navigate commodity price cycles while executing on its export strategy.

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