Index Rebal Trades & Special Situations, Quiddity Advisors

Janaghan Jeyakumar, CFA

Index Rebal Trades & Special Situations

Quiddity Advisors

Pan-Asia Catalysts/Events

Index Rebalance

Zhenxing Biopharmaceutical & Chemicl / Index Rebalance

<ul>
<li>The December 2025 index review results for China's CSI 1000 index were announced after market close on Friday 28th November 2025.</li>
<li>There will be 100 ADDs/DELs for CSI 1000 in the December 2025 rebalance.</li>
<li>The CSI 1000 index rebal event could trigger US$2.5bn in one-way flow.</li>
</ul>


The December 2025 index review results for China's CSI 1000 index were announced after market close on Friday 28th November 2025.
There will be 100 ADDs/DELs for CSI 1000 in the December 2025 rebalance.
The CSI 1000 index rebal event could trigger US$2.5bn in one-way flow.


Quiddity CSI 1000 Dec25 Results: 88% Hit Rate; 100 ADDs/DELs; ~US$2.5bn One-Way

HK/China Healthcare Analyst (ex-Fosun Pharma)

Xinyao (Criss) Wang

Equity Capital Markets

Foshan Haitian Flavouring & Food Company / Equity Capital Markets

<ul>
<li>The essence of Haitian's business is “hard-earned money”.Although performance rebounded in 2024, more observations on net profit are needed.It’s time to take a look at Haitian from a different angle.</li>
<li>The past high valuation of Haitian is due to the market's high expectations for it, or rather, the market's optimism about its performance growth. However, Haitian's moat is not deep.</li>
<li>A comfortable valuation range is 20-30x P/E. Based on the IPO pricing and 2025 forecast, P/E is about 27.5-28.5x. So, we think the IPO pricing range of Haitian is reasonable.</li>
</ul>


The essence of Haitian's business is “hard-earned money”.Although performance rebounded in 2024, more observations on net profit are needed.It’s time to take a look at Haitian from a different angle.
The past high valuation of Haitian is due to the market's high expectations for it, or rather, the market's optimism about its performance growth. However, Haitian's moat is not deep.
A comfortable valuation range is 20-30x P/E. Based on the IPO pricing and 2025 forecast, P/E is about 27.5-28.5x. So, we think the IPO pricing range of Haitian is reasonable.


Pre-IPO Foshan Haitian Flavouring & Food Company - Thoughts on the IPO Pricing

Korea/Asia, Events, IPOs, Douglas Research Advisory

Douglas Kim

Korea/Asia, Events, IPOs

Douglas Research Advisory

<ul>
<li>On 17 June, Bloomberg reported that Foshan Haitian Flavouring &amp; Food Company has raised HK$10.1 billion after a strong remand for its shares to be listed in Hong Kong.</li>
<li>We estimate the company to generate revenue of 29.4 billion RMB (up 9.2% YoY) and net profit of 6.8 billion RMB (up 7.1% YoY) in 2025.</li>
<li>Our valuation analysis suggests that Foshan Haitian is undervalued. Our base case valuation suggests implied market cap of 286 billion CNY, which represents 25% higher than current levels.</li>
</ul>


On 17 June, Bloomberg reported that Foshan Haitian Flavouring &amp; Food Company has raised HK$10.1 billion after a strong remand for its shares to be listed in Hong Kong.
We estimate the company to generate revenue of 29.4 billion RMB (up 9.2% YoY) and net profit of 6.8 billion RMB (up 7.1% YoY) in 2025.
Our valuation analysis suggests that Foshan Haitian is undervalued. Our base case valuation suggests implied market cap of 286 billion CNY, which represents 25% higher than current levels.


Foshan Haitian Flavouring & Food Company Hong Kong IPO Valuation Analysis

HK/China Equity Long-Short

Osbert Tang, CFA

<ul>
<li>Fundamentals first, <a href="https://www.smartkarma.com/entities/foshan-haitian-flavouring-food-company" target="_blank" data-smartkarma-citation="entities:44279:1" rel="noopener">Foshan Haitian Flavouring &amp; Food Company (3288 HK)</a>'s IPO is interesting given a positive growth outlook - 1Q25 growth accelerated to 14.8% with margin expansion. </li>
<li>We value the H-share at HK$39.35, 8.4% higher than the high-end of the IPO price based on 28.2x FY25F PER to reflect its significantly stronger 3-year earnings growth.  </li>
<li>It equals 5.9x pre-money FY25F P/B, justified by ROE of 21.8-22%, sharply ahead of peers. Net cash equals 12.4% of its A-share market cap. </li>
</ul>


Fundamentals first, Foshan Haitian Flavouring &amp; Food Company (3288 HK)'s IPO is interesting given a positive growth outlook - 1Q25 growth accelerated to 14.8% with margin expansion. 
We value the H-share at HK$39.35, 8.4% higher than the high-end of the IPO price based on 28.2x FY25F PER to reflect its significantly stronger 3-year earnings growth.  
It equals 5.9x pre-money FY25F P/B, justified by ROE of 21.8-22%, sharply ahead of peers. Net cash equals 12.4% of its A-share market cap. 


Foshan Haitian Flavouring (3288 HK) IPO: The Valuation Perspective

<ul>
<li>
<a href="https://www.smartkarma.com/entities/foshan-haitian-flavouring-food-company" target="_blank" data-smartkarma-citation="entities:44279:1" rel="noopener">Foshan Haitian Flavouring &amp; Food Company (FHF HK)</a>, the largest condiment company in China, is seeking an H-share IPO in Hong Kong. </li>
<li>It has established brand recognition and leadership positions, product innovation and diversification, opportunities from industry consolidation, and steady earnings with net cash.</li>
<li>Assuming a 28% HA discount, the same as the HS Stock Connect, this implies an FY25 PER of 23.2x. Versus <a href="https://www.smartkarma.com/entities/kikkoman-corp" target="_blank" data-smartkarma-citation="entities:11720:1" rel="noopener">Kikkoman Corp (2801 JP)</a>'s 23.8x, this seems not attractive enough. </li>
</ul>



Foshan Haitian Flavouring &amp; Food Company (FHF HK), the largest condiment company in China, is seeking an H-share IPO in Hong Kong. 
It has established brand recognition and leadership positions, product innovation and diversification, opportunities from industry consolidation, and steady earnings with net cash.
Assuming a 28% HA discount, the same as the HS Stock Connect, this implies an FY25 PER of 23.2x. Versus Kikkoman Corp (2801 JP)'s 23.8x, this seems not attractive enough. 


Foshan Haitian Flavouring Pre-IPO: A Stable Breed

China

Jonjee High-Tech Industrial and Commercial Holding Co Ltd develops, manufactures ,and markets storage batteries, plastic packaging materials, photoelectric equipment, and virus reagents.  The Company also provides construction engineering services, and develops real estate properties.

Price Gauge
52-week Range	0.00 - 0.00
Market Cap (USDm)	0.00
P/E	0.00
Dividend (Yield)	0.00

Jonjee High-Tech Ind.& Com. (600872 CH)

Quiddity CSI 1000 Dec25 Results: 88% Hit Rate; 100 ADDs/DELs; ~US$2.5bn One-Way

We correctly predicted 88% of the confirmed index changes for CSI 1000. There will be 100 ADDs and 100 DELs and we estimate one-way flow for the...

Janaghan Jeyakumar, CFA

Pre-IPO Foshan Haitian Flavouring & Food Company - Thoughts on the IPO Pricing

Haitian's IPO pricing is in line with our analysis in the insight, which means share price upside potential could be lower-than-expected due to...

Xinyao (Criss) Wang

Foshan Haitian Flavouring & Food Company Hong Kong IPO Valuation Analysis

Our valuation analysis suggests that Foshan Haitian is undervalued. Our base case valuation suggests implied market cap of 286 billion CNY, which...

Douglas Kim

Foshan Haitian Flavouring (3288 HK) IPO: The Valuation Perspective

Foshan Haitian H-share's IPO is attractive given a positive outlook with accelerated growth and margin expansion, valued at HK$39.35 based on...

Osbert Tang, CFA

Foshan Haitian Flavouring Pre-IPO: A Stable Breed

Foshan Haitian Flavouring has proceeded through the Exchange hearing, with the impending IPO targeting to raise as much as US$1bn. We recirculate...

Osbert Tang, CFA

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)

Quiddity CSI 1000 Dec25 Results: 88% Hit Rate; 100 ADDs/DELs; ~US$2.5bn One-Way

We correctly predicted 88% of the confirmed index changes for CSI 1000. There will be 100 ADDs and 100 DELs and we estimate one-way flow for the...

Janaghan Jeyakumar, CFA

Pre-IPO Foshan Haitian Flavouring & Food Company - Thoughts on the IPO Pricing

Haitian's IPO pricing is in line with our analysis in the insight, which means share price upside potential could be lower-than-expected due to...

Xinyao (Criss) Wang

Foshan Haitian Flavouring & Food Company Hong Kong IPO Valuation Analysis

Our valuation analysis suggests that Foshan Haitian is undervalued. Our base case valuation suggests implied market cap of 286 billion CNY, which...

Douglas Kim

Foshan Haitian Flavouring (3288 HK) IPO: The Valuation Perspective

​Foshan Haitian H-share's IPO is attractive given a positive outlook with accelerated growth and margin expansion, valued at HK$39.35 based on...

Osbert Tang, CFA

Foshan Haitian Flavouring Pre-IPO: A Stable Breed

Foshan Haitian Flavouring has proceeded through the Exchange hearing, with the impending IPO targeting to raise as much as US$1bn. We recirculate...

Osbert Tang, CFA

Foshan Haitian H-share's IPO is attractive given a positive outlook with accelerated growth and margin expansion, valued at HK$39.35 based on...