investorscraft@gmail.com

Intrinsic ValueShenzhen Kingkey Smart Agriculture Times Co.,Ltd (000048.SZ)

Previous Close$18.23
Intrinsic Value
Upside potential
Previous Close
$18.23

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

Shenzhen Kingkey Smart Agriculture Times operates as a diversified agricultural enterprise with a primary focus on pig breeding and related agricultural products within China's consumer defensive sector. The company's core revenue model centers on the complete pork production cycle, from breeding to sales of pigs and piglets, supplemented by feed operations. Beyond its agricultural foundation, the organization maintains strategic investments across high-tech industries, real estate, tourism, and hospitality services, creating a diversified portfolio that mitigates sector-specific volatility. This multifaceted approach positions the company as an integrated agricultural player with supplementary revenue streams from property management, consulting services, and e-commerce operations. The company's market positioning reflects a transition toward technology-enhanced agriculture, leveraging its Shenzhen base to incorporate smart farming practices while maintaining traditional agricultural operations. Its expansion into ancillary services including yacht charter, advertising, and hotel management demonstrates a strategic diversification beyond core farming activities, targeting higher-margin service sectors alongside staple agricultural production.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 6.0 billion for the period, demonstrating substantial scale within its agricultural operations. Profitability metrics appear robust with net income reaching CNY 714 million, translating to a healthy net margin. Operating cash flow of CNY 997 million significantly exceeds capital expenditures, indicating strong cash generation from core business activities and efficient working capital management relative to its asset-intensive agricultural operations.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 1.38 reflects solid earnings power relative to the company's equity base. The substantial operating cash flow generation relative to net income suggests high-quality earnings with minimal non-cash adjustments. Capital expenditure discipline is evident with investments representing approximately 24% of operating cash flow, indicating a balanced approach to maintaining productive capacity without excessive capital intensity.

Balance Sheet And Financial Health

Financial health appears manageable with cash and equivalents of CNY 874 million providing liquidity coverage. Total debt of CNY 1.43 billion represents a moderate leverage position relative to the company's market capitalization. The cash position provides a buffer for operational needs and debt servicing, while the conservative beta of 0.141 suggests lower volatility compared to broader market indices.

Growth Trends And Dividend Policy

The company demonstrates shareholder-friendly policies through a substantial dividend per share of CNY 1.11, representing an attractive payout ratio relative to earnings. This dividend distribution indicates management's confidence in sustainable cash generation capabilities. The company's diversified business model across agriculture and services provides multiple potential growth vectors, though specific growth rates cannot be determined from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.06 billion, the company trades at a price-to-earnings multiple derived from current earnings power. The valuation reflects market expectations for continued performance in China's agricultural sector, with potential premium for diversification into technology-enhanced farming and service industries. The low beta suggests investors perceive the stock as defensive relative to market cycles.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration in pork production, geographic positioning in Shenzhen's economic zone, and diversification across complementary service industries. The rebranding to Smart Agriculture Times indicates a strategic pivot toward technology-driven farming practices. The outlook depends on execution in integrating smart agriculture technologies while managing cyclicality in pork markets and leveraging its diversified service portfolio for stable revenue streams.

Sources

Company filingsMarket data

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