investorscraft@gmail.com

Intrinsic ValueNanjing Red Sun Co.,Ltd. (000525.SZ)

Previous Close$5.79
Intrinsic Value
Upside potential
Previous Close
$5.79

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

Nanjing Red Sun Co., Ltd. operates as a specialized chemical company focused on the agricultural inputs sector within China's basic materials industry. The company's core revenue model centers on the research, development, manufacturing, and sale of a comprehensive portfolio of crop protection products and fine chemicals. Its product offerings span herbicides, insecticides, fungicides, animal nutrition products, and three-drug intermediates, serving the essential needs of modern agricultural production. Nanjing Red Sun has established its market position through vertical integration and technical capabilities, providing value-added services such as technical consultation and product customization to differentiate itself in a competitive market. The company operates within China's strategic agricultural sector, which prioritizes food security and sustainable farming practices. This positioning allows Nanjing Red Sun to benefit from domestic policy support while facing competition from both state-owned enterprises and multinational corporations. The company's foundation in 1989 provides it with decades of industry experience and manufacturing expertise, though it must continuously adapt to evolving environmental regulations and technological advancements in precision agriculture. Its comprehensive product range addresses multiple aspects of crop protection, creating cross-selling opportunities while requiring significant R&D investment to maintain product efficacy and regulatory compliance.

Revenue Profitability And Efficiency

For FY 2024, Nanjing Red Sun reported revenue of approximately CNY 3.01 billion, demonstrating its scale within the domestic agricultural inputs market. The company achieved net income of CNY 388 million, reflecting effective cost management and operational efficiency in its chemical manufacturing processes. Operating cash flow of CNY 347 million indicates healthy conversion of earnings into cash, supporting ongoing business operations and potential reinvestment needs in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.30, representing its earnings power on a per-share basis. Capital expenditures of approximately CNY 71 million were significantly lower than operating cash flow, suggesting disciplined investment in maintaining and upgrading production facilities. This conservative approach to capital allocation indicates a focus on optimizing existing assets rather than aggressive expansion in the current market environment.

Balance Sheet And Financial Health

Nanjing Red Sun maintains a balanced financial structure with total debt of CNY 912.8 million against cash and equivalents of CNY 52.2 million. The debt level appears manageable relative to the company's market capitalization of approximately CNY 8.6 billion. The liquidity position provides some buffer for operational needs, though the company may need to carefully manage working capital requirements inherent in chemical manufacturing and distribution.

Growth Trends And Dividend Policy

The company has adopted a conservative shareholder return policy, with no dividend distribution for FY 2024. This suggests management's preference for retaining earnings to fund operations or potential growth initiatives rather than direct cash returns to investors. The growth trajectory appears focused on organic development within China's agricultural sector, with future expansion likely dependent on market conditions and regulatory developments affecting pesticide usage.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.6 billion, the company trades at a P/E ratio derived from its current earnings level. The beta of 0.21 indicates lower volatility compared to the broader market, reflecting the defensive characteristics of the agricultural inputs sector. Market expectations appear to incorporate the company's established position while accounting for sector-specific challenges and regulatory considerations.

Strategic Advantages And Outlook

Nanjing Red Sun's strategic advantages include its long-standing industry presence, comprehensive product portfolio, and technical service capabilities. The outlook remains tied to China's agricultural policies, environmental regulations, and food security priorities. The company must navigate evolving sustainability requirements while maintaining product efficacy and competitive positioning in a market increasingly focused on environmentally responsible farming practices.

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