China Modern Dairy Holdings Ltd. (1117.HK) Bundle
Facing a mix of operational resilience and mounting financial strain, China Modern Dairy Holdings Ltd. (1117.HK) is a must-watch: in H1 2025 the company projected a net loss of RMB 800-1,000 million versus a loss of RMB 207 million a year earlier, as revenue for the six months to June 30, 2025 fell to RMB 6.07 billion (down 8.46%), following full-year 2024 revenue of RMB 13.25 billion (a 1.51% decline); raw milk prices slid about 12% YoY in H1 2025 even as CMD grew raw milk sales volume by 10%, yet the company posted a full-year net loss of RMB 1.42 billion in 2024 after a RMB 175 million profit in 2023, with a gross profit margin of 26.05% and EBIT/EBITDA margins of 16.93% and 19.65%; leverage is eye-catching: total debt of HKD 16.90 billion against shareholders' equity of HKD 9.53 billion yields a debt-to-equity ratio of 1.77, while liquidity signals include a current ratio of 1.06, a quick ratio of 0.72 and an Altman Z-Score of just 0.82, and market watchers note a market cap of HKD 10.84 billion with a share price of HKD 1.42 (Dec 17, 2025) against an analyst target of HK$1.56-read on to unpack how these figures shape valuation, solvency and upside potential for investors
China Modern Dairy Holdings Ltd. (1117.HK) - Revenue Analysis
China Modern Dairy reported revenue pressure through 2024 and the first half of 2025, driven by softer raw milk prices despite higher sales volume and continued operational scale.- H1 2025 revenue: RMB 6.07 billion (down 8.46% vs H1 2024)
- Full-year 2024 revenue: RMB 13.25 billion (down 1.51% vs 2023)
- H1 2025 projected net loss: RMB 800-1,000 million (vs net loss of RMB 207 million in H1 2024)
- Raw milk price: ~12% y/y decline in H1 2025 (slightly better than industry average)
- Raw milk sales volume: +10% y/y in H1 2025
- Revenue per employee: ~RMB 1.43 million
| Metric | H1 2024 | H1 2025 | Change |
|---|---|---|---|
| Revenue (RMB) | 6.63 billion | 6.07 billion | -8.46% |
| Net result (RMB) | -207 million (loss) | -800 to -1,000 million (projected loss) | Worsened |
| Raw milk price change | - | -12% y/y | ↓12% |
| Raw milk sales volume | - | +10% y/y | ↑10% |
| Full-year revenue 2023 | 13.45 billion | - | - |
| Full-year revenue 2024 | - | 13.25 billion | -1.51% vs 2023 |
| Revenue per employee | - | ~RMB 1.43 million | - |
- Drivers: price compression from a ~12% fall in raw milk prices partially offset by a 10% uplift in volumes - net effect: revenue contraction and margin pressure.
- Operational note: higher volume indicates distribution and farm-output execution despite market price headwinds.
- Investor focus: monitor pricing environment, volume sustainability, and cost controls given steepening projected losses in H1 2025.
China Modern Dairy Holdings Ltd. (1117.HK) - Profitability Metrics
China Modern Dairy reported a marked deterioration in 2024 profitability, driven by a large non-operating loss that swung net income from a profit in 2023 to a substantial loss in 2024. Operational margins remain reasonable, but bottom-line metrics and returns to shareholders reflect material stress.- Net loss in 2024: RMB 1.42 billion (versus net profit of RMB 175 million in 2023).
- Gross profit margin (2024): 26.05% - indicates decent product-level efficiency.
- EBIT margin (2024): 16.93%; EBITDA margin (2024): 19.65% - stable operating performance before financing and non-cash items.
- Operating margin (2024): 16.75% - core operations remain profitable.
- Net profit margin (2024): -10.69% - negative due to the net loss.
- Return on equity (ROE, 2024): -20.37% - negative shareholder returns.
| Metric | 2024 | 2023 |
|---|---|---|
| Net Income (RMB) | -1,420,000,000 | 175,000,000 |
| Gross Profit Margin | 26.05% | - |
| EBIT Margin | 16.93% | - |
| EBITDA Margin | 19.65% | - |
| Operating Margin | 16.75% | - |
| Net Profit Margin | -10.69% | - |
| Return on Equity (ROE) | -20.37% | - |
- Operational strengths: healthy gross and operating margins indicate core dairy production and distribution remain economically viable.
- Primary risk: the large 2024 net loss and negative ROE signal significant non-operating charges, financial costs, or one-off items that eroded shareholder value.
- Investor focus areas: trend in non-operating items, interest and debt servicing, and management actions to restore net profitability.
China Modern Dairy Holdings Ltd. (1117.HK) - Debt vs. Equity Structure
China Modern Dairy Holdings Ltd. shows a capital structure tilted toward debt as of 2024. Key balance-sheet and leverage metrics point to elevated financial risk and constrained earnings capacity.| Metric | Value (HKD / Ratio) | Notes |
|---|---|---|
| Total Debt | HKD 16.90 billion | Includes short- and long-term borrowings |
| Stockholders' Equity | HKD 9.53 billion | Book equity at year-end 2024 |
| Total Assets | HKD 33.94 billion | Strong asset base supporting operations |
| Debt-to-Equity Ratio | 1.77 | Debt exceeds equity by 77% |
| Equity Ratio (Equity / Assets) | 28.08% | Declined year-over-year |
| Interest Coverage Ratio | 3.75 | EBIT / Interest expense - limited buffer |
| Debt-to-EBITDA | 7.02 | High leverage relative to operating cash flow |
| Return on Equity (ROE) | Negative (due to net loss) | Shareholder returns under pressure |
- Leverage profile: Debt (HKD 16.90b) materially exceeds equity (HKD 9.53b), giving a debt-to-equity of 1.77.
- Capital adequacy: Equity ratio at 28.08% signals thinner equity cushions vs. assets than in prior years.
- Coverage: Interest coverage of 3.75 indicates interest obligations are currently serviceable but with limited margin for earnings declines.
- Cash-flow risk: Debt-to-EBITDA of 7.02 is high - suggests earnings must recover materially to de-lever safely.
- Return dynamics: Negative net income drives ROE into negative territory, undermining shareholder returns and potential dividend capacity.
China Modern Dairy Holdings Ltd. (1117.HK) - Liquidity and Solvency
China Modern Dairy's near-term liquidity and longer-term solvency profile shows mixed signals: operating cash generation in 2024 was solid, but free cash flow was negative and key bankruptcy-risk metrics are elevated.Key headline metrics (2024):
| Metric | Value | Implication |
|---|---|---|
| Current Ratio | 1.06 | Just enough current assets to cover short-term liabilities |
| Quick Ratio | 0.72 | Potential difficulty meeting obligations without selling inventory |
| Operating Cash Flow | HKD 2.40 billion | Positive cash generation from core operations |
| Free Cash Flow | -HKD 2.02 billion | Negative after capital expenditures - cash strain for growth or debt paydown |
| Altman Z-Score | 0.82 | Elevated bankruptcy risk (well below safe thresholds) |
| Piotroski F-Score | 5 | Moderate financial health - mixed accounting/operating signals |
- Liquidity snapshot: Current ratio 1.06 vs quick ratio 0.72 - inventory appears material to working capital; relying on inventory turnover or receivables collection to meet short-term needs.
- Cash flow dynamics: Operating cash flow HKD 2.40bn provides a buffer, but negative FCF (-HKD 2.02bn) implies capex or investments are consuming cash, potentially requiring external financing.
- Solvency risk: Altman Z-Score 0.82 signals elevated bankruptcy risk; creditors and investors should view leverage and interest coverage metrics with caution.
- Operational/quality signal: Piotroski F-Score of 5 reflects mixed improvements and weaknesses across profitability, leverage/liquidity, and operating efficiency criteria.
- Potential investor considerations:
- Monitor inventory turnover and receivables days to see if quick ratio pressure eases.
- Watch capital expenditure plans vs. operating cash conversion to assess future FCF trajectory.
- Track debt maturities and refinancing needs given low Z-Score and any covenant exposure.
For broader strategic context and corporate priorities that may affect liquidity and capital allocation, see: Mission Statement, Vision, & Core Values (2026) of China Modern Dairy Holdings Ltd.
China Modern Dairy Holdings Ltd. (1117.HK) Valuation Analysis
China Modern Dairy's market pricing presents a mixed picture: attractive revenue multiple, moderate EV-based earnings multiple, but strains from negative earnings and cash flow metrics.- EV/EBITDA: 9.83 - a moderate valuation versus operating profitability, implying the market prices the company at roughly 9.8 years of EBITDA.
- EV/FCF: -13.83 - negative free cash flow relative to enterprise value, signaling cash generation challenges or large capex/working-capital outflows.
- P/S: 0.77 - low price-to-sales, suggesting the market values each HKD of sales at HKD 0.77, often interpreted as cheap on a top-line basis.
- P/E: not applicable - negative net earnings make a standard P/E multiple meaningless.
- Market cap and share price (17-Dec-2025): Market capitalization HKD 10.84 billion; share price HKD 1.42.
- Analyst consensus: target price HKD 1.56 - implies upside potential from the then-current price.
| Metric | Value | Implication |
|---|---|---|
| EV/EBITDA | 9.83 | Moderate valuation vs. peers; reflects operating earnings coverage |
| EV/FCF | -13.83 | Negative FCF - caution on cash conversion |
| P/S | 0.77 | Low revenue multiple; potential value opportunity |
| P/E | Not applicable | Negative net income prevents P/E usage |
| Market Cap | HKD 10.84 billion | Company scale at current share price |
| Share Price (17-Dec-2025) | HKD 1.42 | Reference price for target comparison |
| Analyst Target | HKD 1.56 | Implied upside vs. reference price |
China Modern Dairy Holdings Ltd. (1117.HK) - Risk Factors
China Modern Dairy Holdings Ltd. faces a set of interrelated risks that materially affect its near-term financial stability and longer-term viability. Key datapoints highlight areas investors should monitor closely.- Profitability pressure: reported net loss of RMB 1.42 billion in 2024, reflecting operational challenges and margin compression.
- Leverage concerns: debt-to-equity ratio of 1.77 indicates elevated indebtedness relative to equity, increasing financial risk and interest burden sensitivity.
- Cash flow stress: negative free cash flow of -HKD 2.02 billion in 2024, which may constrain capital spending, debt servicing, or require external financing.
- Distress indicator: Altman Z-Score of 0.82 places the company in the distress/heightened bankruptcy risk zone versus healthier peers.
- Mixed foundational strength: Piotroski F-Score of 5 suggests moderate operating and accounting quality but room for improvement in profitability, liquidity, and leverage metrics.
- Commodity exposure: heavy reliance on raw milk prices subjects gross margins to commodity volatility, weather, and feed-cost swings.
| Metric | Value | Implication |
|---|---|---|
| Net income (2024) | RMB -1.42 billion | Operating losses reduce retained earnings and capital buffer |
| Debt-to-Equity Ratio | 1.77 | High leverage increases default and refinancing risk |
| Free Cash Flow (2024) | HKD -2.02 billion | Negative FCF may force asset sales or new financing |
| Altman Z-Score | 0.82 | Signals elevated probability of financial distress |
| Piotroski F-Score | 5 | Moderate score - some financial improvements needed |
| Commodity exposure | Raw milk price dependence | Margins vulnerable to input-price swings |
- Refinancing and interest-rate risk: with high leverage and negative cash flow, access to capital markets or bank funding becomes critical; adverse rate moves would raise servicing costs.
- Operational risk: any disruption in feed supply, herd health, or logistics disproportionately affects revenue and cost structure given slim or negative profitability.
- Market and demand risk: consumer shifts, pricing competition, or slowdown in key markets can exacerbate margin pressure and prolong losses.
- Regulatory and food-safety risk: dairy sector-specific regulation, subsidy changes, or safety incidents could trigger fines, recalls, or loss of consumer confidence.
China Modern Dairy Holdings Ltd. (1117.HK) - Growth Opportunities
China Modern Dairy's growth thesis rests on scale, downstream integration, operational improvement and targeted capital spending. Key vectors supporting future expansion include its strategic tie-up with Mengniu Dairy, investments in herd and farm capacity, digitalization drives and a sustained emphasis on cost control.- Stable downstream outlet: affiliation with Mengniu Dairy provides a predictable offtake channel for raw milk volumes and reduces market-distribution risk.
- Scale-driven efficiencies: a large herd and multi-farm footprint enable better feed procurement, veterinary programs and centralized processing that improve milk yield per cow and lower per-litre costs.
- Digital and ecological investments: rollout of farm-management systems, automated milking and nutrient-management programs improves productivity and supports premium/traceability positioning.
- Cost-control initiatives: feed-sourcing optimization, herd health programs and energy-efficiency projects drive margin improvement and resilience against input-price volatility.
- Capacity expansion: ongoing capital expenditure on new barns, milking parlours and genetics programs supports medium-term production growth and volume stability.
| Metric | Data / Notes |
|---|---|
| Analyst price target | HK$1.56 (consensus cited) |
| Downstream partner | Mengniu Dairy - stable offtake and commercial cooperation |
| Farm footprint | Operates multiple large-scale farms across key dairy provinces (multi-hundred‑million HK$ capex program ongoing) |
| Herd scale (approx.) | Over 200,000 milkable cows (company reports and industry disclosures indicate large herd base) |
| Strategic focus | Digitalization, ecological sustainability, herd genetics and cost efficiency |
- Investment implications: the secure Mengniu channel reduces revenue concentration risk and supports higher utilization of production capacity.
- Operational leverage: incremental milk production typically benefits gross margin more than proportionally once fixed farm overheads are absorbed.
- Sustainability as moat: ecological certifications and traceability via digital platforms increasingly matter to downstream buyers and can command pricing premiums.
China Modern Dairy Holdings Ltd. (1117.HK) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.