investorscraft@gmail.com

Intrinsic ValueGuangdong Ganhua Science and Industry Co., Ltd. (000576.SZ)

Previous Close$10.65
Intrinsic Value
Upside potential
Previous Close
$10.65

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 Ganhua Science and Industry Co., Ltd. operates as a diversified industrial conglomerate with a core focus on sugar trading and yeast-based biotechnology products in China. The company has evolved from its origins as a sugarcane chemical factory into a specialized enterprise that leverages its agricultural feedstock expertise. Its primary revenue streams are generated through the trading of sugar and the research, development, and sale of a diverse portfolio of yeast derivatives, including yeast powder, yeast extract, and saccharification enzymes. These products serve critical functions across multiple end-markets such as food manufacturing, health care products, cosmetics, animal feed, and industrial chemicals. This positions the company at the intersection of agribusiness and industrial biotechnology. Within its sector, Ganhua occupies a niche but integrated position, connecting raw agricultural commodities with higher-value, processed biological ingredients. Its market standing is characterized by its established presence in Southern China and its vertical integration capabilities, allowing it to capitalize on synergies between its commodity trading and specialty bio-product divisions. The company's strategy involves leveraging its scientific and industrial base to diversify its product applications and enhance its value proposition beyond basic commodity trading.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of approximately CNY 396.3 million. It achieved a net income of CNY 20.5 million, indicating a net profit margin of roughly 5.2%. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY 55.8 million, which may signal working capital intensity or timing differences in its trading operations relative to its profitability.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.0475, reflecting its modest earnings power at the current scale. Capital expenditures were modest at CNY 12.3 million, suggesting a maintenance-level investment approach. The negative operating cash flow, however, raises questions about the sustainability of its current earnings model and its ability to self-fund growth initiatives without external financing.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 131.3 million against total debt of CNY 68.6 million, indicating a net cash position and seemingly conservative leverage. This provides a buffer for operational needs. The overall financial health appears stable from a liquidity and solvency perspective, though the negative cash flow from operations warrants monitoring for its impact on liquidity over time.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, consistent with a strategy likely focused on retaining capital. Specific growth trends are not explicitly verifiable from the provided data, but the company's rebranding in 2020 and its diversified product portfolio suggest an ongoing strategic effort to evolve beyond its traditional sugarcane processing roots towards higher-value science and industrial applications.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.77 billion, the market valuation significantly exceeds the company's annual revenue and earnings, potentially implying expectations for future growth or asset value not fully captured by the current income statement. A beta of 0.939 indicates stock volatility that is closely aligned with the broader market.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated model, combining commodity trading with specialized biotechnology production, and its long-established presence in the region. The outlook will depend on its ability to improve cash flow generation, effectively monetize its research and development efforts in yeast-based products, and navigate the competitive dynamics of both the sugar trading and industrial biotechnology sectors in China.

Sources

Company Filings (SZSE)Provided Financial 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