investorscraft@gmail.com

Intrinsic ValueGrand Industrial Holding Co., Ltd. (000626.SZ)

Previous Close$7.94
Intrinsic Value
Upside potential
Previous Close
$7.94

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

Grand Industrial Holding Co., Ltd. operates as a comprehensive commodity trading enterprise with a diversified portfolio spanning agricultural inputs, energy, chemicals, and metals. The company's core revenue model centers on domestic and international trade, terminal sales, and integrated logistics services for bulk commodities. Its operations encompass the entire supply chain from procurement and warehousing to distribution, with significant expertise in oilseeds and edible oils such as palm, soybean, and rapeseed oil. Within China's competitive basic materials sector, the company leverages its established infrastructure and trading networks to facilitate large-volume transactions. Its market position is characterized by its role as an intermediary connecting producers with industrial consumers across various sectors. The business navigates volatile commodity markets through scale operations and value-added services including customs declaration and inspection. This diversified approach across multiple commodity classes helps mitigate sector-specific risks while capitalizing on cross-market opportunities in the evolving Chinese industrial landscape.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 88.1 billion for the period, demonstrating significant scale in its commodity trading operations. However, profitability was challenged with a net loss of CNY 301.8 million and negative diluted EPS of CNY 0.59. Operating cash flow remained positive at CNY 1.64 billion, indicating the company maintains adequate liquidity to fund its trading activities despite the reported net loss. The negative earnings highlight margin compression inherent in competitive commodity markets.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the negative net income position. The company's capital expenditure of CNY 30.3 million is relatively modest compared to its revenue base, suggesting a capital-light trading model that doesn't require significant fixed asset investments. The positive operating cash flow generation of CNY 1.64 billion provides some buffer, though the conversion of revenue to bottom-line profitability remains a key challenge in this low-margin business environment.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 2.41 billion against total debt of CNY 595.5 million, resulting in a conservative debt profile. This substantial cash cushion relative to debt obligations provides financial flexibility to navigate commodity price volatility. The company's working capital management appears adequate given the scale of its trading operations and the cash generation from operations.

Growth Trends And Dividend Policy

No dividend was distributed during the period, consistent with the company's loss position. The substantial revenue base indicates maintained operational scale, though the negative earnings trend suggests challenges in translating top-line growth to profitability. The company appears to be prioritizing cash retention over shareholder returns given the current financial performance and the capital-intensive nature of commodity trading operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.43 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability sustainability. The beta of 1.44 indicates higher volatility than the broader market, typical for commodity-exposed businesses sensitive to economic cycles and price fluctuations. The valuation multiple suggests investors are pricing in continued challenges in achieving consistent profitability.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified commodity portfolio, established supply chain networks, and integrated service offerings. However, the outlook remains challenging due to margin pressures in competitive trading environments. Success will depend on effective risk management in volatile commodity markets and operational efficiency improvements to restore profitability. The company's strong cash position provides a buffer to weather market fluctuations while pursuing strategic initiatives.

Sources

Company Financial ReportsShenzhen Stock Exchange filings

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