investorscraft@gmail.com

Intrinsic ValueGuangdong Guanghong Holdings Co.,Ltd. (000529.SZ)

Previous Close$6.25
Intrinsic Value
Upside potential
Previous Close
$6.25

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

Guangdong Guanghong Holdings operates as a diversified enterprise primarily focused on the agricultural supply chain within China's consumer defensive sector. The company's core operations encompass the storage and distribution of frozen food products, serving as a critical link between agricultural producers and end-market consumers. This integrated approach extends to livestock and poultry breeding, where it maintains breeding operations for pigs and chickens, creating vertical synergies across its agricultural value chain. Beyond its primary food-focused activities, the company maintains a significant educational publishing division that distributes textbooks and teaching aids through a network of 60 chain stores, providing diversification within the stable education sector. This dual-sector approach positions Guangdong Guanghong as a hybrid agricultural-industrial enterprise with revenue streams derived from both perishable food logistics and educational content distribution. The company's market position reflects its regional strength in Guangdong province, leveraging its established infrastructure for cold chain logistics while maintaining a niche presence in educational publishing. This operational diversity provides some insulation against sector-specific volatility, though it also creates a complex business model spanning multiple industry segments with distinct competitive dynamics and regulatory environments.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.34 billion for the period, demonstrating substantial scale in its operations. Net income reached CNY 121.8 million, translating to a net profit margin of approximately 5.2%, indicating moderate profitability within the competitive agricultural products sector. Operating cash flow of CNY 291.1 million suggests healthy cash generation from core business activities, though significant capital expenditures of CNY 472.8 million reflect ongoing investments in infrastructure, likely related to cold storage facilities and breeding operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.21, reflecting the company's earnings capacity relative to its shareholder base. The substantial capital expenditure program, which exceeded operating cash flow, indicates an expansionary phase or necessary infrastructure upgrades. The company maintains a dividend payout ratio of approximately 57% based on the CNY 0.12 dividend per share, demonstrating commitment to shareholder returns while retaining earnings for reinvestment.

Balance Sheet And Financial Health

Guangdong Guanghong maintains a solid liquidity position with cash and equivalents of CNY 1.41 billion. Total debt of CNY 1.90 billion indicates moderate leverage, though the cash position provides substantial coverage. The company's financial structure appears balanced, with sufficient liquidity to meet near-term obligations while supporting ongoing operational requirements across its diversified business segments.

Growth Trends And Dividend Policy

The company demonstrates a consistent dividend policy with a distribution of CNY 0.12 per share. The significant capital investment program suggests management is prioritizing growth initiatives, potentially in cold chain infrastructure or breeding operations. The balanced approach between shareholder returns and reinvestment indicates a strategy focused on sustainable long-term development while maintaining investor appeal through regular distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.79 billion, the company trades at a price-to-earnings ratio of around 15 based on current earnings. The beta of 0.436 indicates lower volatility compared to the broader market, reflecting the defensive nature of its agricultural and educational businesses. This valuation suggests market expectations for stable, moderate growth aligned with the company's sector positioning.

Strategic Advantages And Outlook

The company's integrated approach across the agricultural value chain provides operational synergies and supply chain control. Its established cold storage infrastructure represents a significant barrier to entry in the specialized frozen food logistics sector. The educational publishing division offers diversification benefits. Future performance will depend on efficient capital deployment and management's ability to navigate competitive pressures in both agricultural and educational markets while leveraging regional strengths.

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