investorscraft@gmail.com

Intrinsic ValueWEILONG Delicious Global Holdings Ltd (9985.HK)

Previous CloseHK$12.29
Intrinsic Value
Upside potential
Previous Close
HK$12.29

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

WEILONG Delicious Global Holdings Ltd operates as a leading Chinese manufacturer and distributor of spicy snack foods, specializing in seasoned flour products, vegetable-based snacks, and bean-derived offerings. The company generates revenue through both domestic and international sales channels, leveraging its strong brand recognition in the competitive packaged foods sector. Its core business model focuses on mass production of affordable, flavor-forward snacks that cater to evolving consumer preferences for bold tastes and convenient formats. WEILONG maintains a significant market position within China's rapidly growing snack food industry, competing through extensive distribution networks and product innovation while capitalizing on the increasing popularity of spicy flavors. The company's subsidiary structure under Hh Global Capital Ltd provides strategic operational support for its expansion initiatives across global markets.

Revenue Profitability And Efficiency

The company generated HKD 6.27 billion in revenue with net income of HKD 1.07 billion, reflecting a robust net margin of approximately 17%. Operating cash flow of HKD 1.31 billion significantly exceeded capital expenditures of HKD 304 million, indicating strong cash generation efficiency. This performance demonstrates effective cost management and operational leverage within the competitive snack food market.

Earnings Power And Capital Efficiency

WEILONG delivered diluted EPS of HKD 0.46, supported by consistent earnings power from its core snack business. The substantial operating cash flow generation relative to capital investment requirements highlights excellent capital efficiency. The company's ability to convert revenue into cash flow demonstrates strong operational execution and working capital management.

Balance Sheet And Financial Health

The balance sheet shows solid financial health with HKD 842 million in cash and equivalents against total debt of HKD 418 million, indicating a conservative leverage position. The net cash position provides financial flexibility for strategic initiatives and market expansion while maintaining stability in the cyclical consumer goods sector.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.32, representing a payout ratio of approximately 70% based on diluted EPS. This balanced capital allocation strategy supports both growth investments and consistent returns to shareholders, reflecting management's confidence in sustainable cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of HKD 32.5 billion and beta of 0.835, the market values WEILONG at approximately 5.2 times revenue and 30 times earnings. This valuation reflects expectations for steady growth in the defensive snack food category while accounting for the competitive landscape and potential margin pressures in the consumer staples sector.

Strategic Advantages And Outlook

WEILONG's strategic advantages include strong brand recognition in spicy snacks, extensive distribution networks, and product innovation capabilities. The outlook remains positive given growing consumer demand for flavorful snack options, though the company must navigate raw material cost volatility and intensifying competition in the packaged foods market to maintain its growth trajectory.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket 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