investorscraft@gmail.com

Intrinsic ValueFujian Yongan Forestry(Group)Joint -Stock Co.,Ltd. (000663.SZ)

Previous Close$7.83
Intrinsic Value
Upside potential
Previous Close
$7.83

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

Fujian Yongan Forestry operates as an integrated forestry enterprise within China's basic materials sector, specializing in the sustainable management and processing of forest resources. The company's core revenue model encompasses the entire forestry value chain, from seedling cultivation and timber harvesting to the manufacturing of wood-based products. Its diverse product portfolio includes various timber species such as fir, pine, eucalyptus, and hardwood, along with value-added products like medium-density fiberboards (MDF), flooring, landscape trees, and formaldehyde adhesives. This vertical integration allows the company to capture margins across multiple stages of production while maintaining control over raw material supply. Operating in China's competitive forestry products market, Fujian Yongan leverages its geographical presence in Fujian province, a region with significant forestry resources. The company serves construction, furniture manufacturing, and interior design industries, positioning itself as a regional supplier with integrated capabilities. Market positioning reflects a focus on mid-market segments where quality consistency and supply reliability are valued. The company faces typical industry challenges including commodity price fluctuations, regulatory environmental compliance, and seasonal harvesting constraints.

Revenue Profitability And Efficiency

The company reported revenue of CNY 323 million for the period, but experienced significant profitability challenges with a net loss of CNY 85 million. This negative earnings performance, reflected in diluted EPS of -CNY 0.25, indicates operational headwinds or potential pricing pressures within the forestry products market. However, operating cash flow remained positive at CNY 117 million, suggesting reasonable cash conversion from core operations despite the reported accounting loss. Capital expenditures were minimal at CNY 3.75 million, indicating a conservative investment approach during this challenging period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss. The disparity between negative net income and positive operating cash flow may indicate non-cash charges affecting profitability metrics. The company's capital efficiency is difficult to assess definitively given the loss position, though modest capital expenditures relative to operating cash flow generation suggest a focus on preserving liquidity. The diluted EPS of -CNY 0.25 reflects the challenging earnings environment facing the business during this reporting period.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 278 million, providing a substantial buffer against the total debt of CNY 72 million. This conservative debt level relative to cash reserves indicates a strong financial cushion. The cash position exceeds total debt by approximately four times, suggesting low financial leverage and reduced near-term solvency concerns. This conservative capital structure provides flexibility to navigate the current period of operational challenges.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth momentum, with the company reporting a net loss for the period. The dividend policy appears suspended with zero dividend per share, consistent with the loss-making position. The forestry industry's cyclical nature may explain the current downturn, though specific growth initiatives or recovery timelines are not evident from the provided data. The company's focus appears to be on stabilizing operations rather than pursuing aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.25 billion, the market valuation appears to incorporate expectations beyond current financial performance. The beta of 1.212 indicates higher volatility than the broader market, reflecting investor perception of elevated risk in the forestry sector or company-specific factors. The valuation likely anticipates recovery potential or asset value not fully captured in current earnings, given the disconnect between market cap and recent financial results.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration across the forestry value chain and established regional presence in Fujian province. The outlook remains challenging given current profitability pressures, though strong liquidity provides operational runway. Success will depend on improving operational efficiency, managing commodity price volatility, and potentially diversifying product offerings. The forestry sector's sensitivity to economic cycles and environmental regulations represents both challenges and opportunities for sustainable operators with integrated capabilities.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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