investorscraft@gmail.com

Intrinsic ValueADAMA Ltd. (000553.SZ)

Previous Close$6.23
Intrinsic Value
Upside potential
Previous Close
$6.23

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

ADAMA Ltd. operates as a global crop protection company, generating revenue through the development, production, and commercialization of agricultural solutions. Its core business model centers on providing herbicides, insecticides, and fungicides directly to farmers, helping to protect crops from weeds, insects, and diseases. The company operates through two primary segments: Crop Protection (Agro), which forms the bulk of its agricultural offerings, and Intermediates and Ingredients, which supplies materials to various industries. Beyond its core agrochemical focus, ADAMA diversifies its revenue streams by producing flame retardants, food additives, dietary supplements, fragrance products for cosmetics and detergents, and other specialty chemicals. This diversification provides some insulation against the cyclicality of the agricultural sector. As a subsidiary of Syngenta Group Co., Ltd., ADAMA benefits from significant R&D capabilities and a global distribution network spanning Europe, North America, Latin America, and the Asia Pacific region. The company holds a notable position in the competitive global agrochemicals market, leveraging its scale and extensive product portfolio to serve a broad customer base. Its long operating history, dating back to 1945, underpins its established market presence and deep industry knowledge.

Revenue Profitability And Efficiency

For the fiscal year, ADAMA reported substantial revenue of CNY 29.4 billion, demonstrating its significant market scale. However, the company recorded a net loss of CNY 2.9 billion, with diluted earnings per share of negative CNY 1.25, indicating considerable profitability challenges. Despite the net loss, the company generated a positive operating cash flow of CNY 3.8 billion, which suggests that its core operations remain cash-generative. Capital expenditures of CNY 1.4 billion reflect ongoing investments to maintain and potentially expand its production capabilities.

Earnings Power And Capital Efficiency

The significant net loss highlights substantial pressure on ADAMA's current earnings power. The positive operating cash flow provides a crucial buffer, indicating that the company's operational activities are not the primary source of the bottom-line deficit. The relationship between the negative net income and positive cash flow from operations warrants further investigation into non-cash charges or one-time items impacting profitability. Capital efficiency metrics are challenged by the reported loss.

Balance Sheet And Financial Health

ADAMA maintains a cash and equivalents position of CNY 3.6 billion, providing immediate liquidity. However, this is offset by a substantial total debt burden of CNY 13.8 billion, resulting in a leveraged balance sheet. The company's financial health is under pressure due to this high debt level combined with the reported net loss for the period, which could constrain financial flexibility and increase interest expense obligations.

Growth Trends And Dividend Policy

The company's financial performance for the period reflects a challenging growth environment, marked by a significant net loss. In line with this profitability pressure and potentially to conserve cash, ADAMA did not distribute a dividend to shareholders, as indicated by a dividend per share of zero. The focus appears to be on navigating current operational headwinds rather than returning capital to investors at this juncture.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.9 billion, the market valuation is below the annual revenue figure, which may reflect investor concerns regarding profitability and leverage. The beta of 0.41 suggests the stock has historically been less volatile than the broader market, potentially indicating it is perceived as a defensive holding within the basic materials sector, though current results may challenge that perception.

Strategic Advantages And Outlook

ADAMA's strategic advantages include its global footprint, diverse product portfolio, and backing by parent company Syngenta Group. The outlook is currently clouded by the significant net loss reported for the period. The company's ability to return to profitability while managing its substantial debt load will be critical for its medium-term trajectory. Its long-term prospects remain tied to global agricultural demand and its effectiveness in navigating competitive and regulatory pressures.

Sources

Company Financial ReportsBloomberg

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