investorscraft@gmail.com

Intrinsic ValueSDIC Fengle Seed Co., Ltd. (000713.SZ)

Previous Close$7.38
Intrinsic Value
Upside potential
Previous Close
$7.38

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

SDIC Fengle Seed Co., Ltd. operates as a specialized agricultural technology company focused on the research, development, and commercialization of seeds, agrochemicals, and spice products within China's consumer defensive sector. The company's core revenue model integrates proprietary seed technology with complementary agricultural inputs, generating sales through hybrid rice, corn, vegetable seeds, and pesticide formulations. This integrated approach positions Fengle Seed to capture value across multiple agricultural value chains while addressing fundamental food security needs in the Chinese market. The company maintains a diversified product portfolio that includes both conventional and specialized crop varieties, supported by technical products like quizalofop-p-ethyl and nicosulfuron-methyl herbicides. Operating in China's substantial agricultural inputs market, Fengle Seed competes by leveraging research capabilities and distribution networks to serve farmers' comprehensive needs from planting to crop protection. The company's strategic positioning combines traditional seed breeding with modern agrochemical solutions, creating synergistic opportunities in a market increasingly focused on agricultural productivity and sustainability.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.93 billion for the period, demonstrating its substantial market presence in China's agricultural inputs sector. Net income of CNY 69.84 million translates to a net margin of approximately 2.4%, reflecting the competitive nature of the seed and agrochemical industry. Operating cash flow was negative at CNY -28.18 million, while capital expenditures of CNY -141.88 million indicate ongoing investments in production capacity and research infrastructure, potentially impacting short-term cash generation.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.11, representing the company's earnings capacity relative to its 614 million outstanding shares. The negative operating cash flow relative to positive net income suggests timing differences in working capital management or substantial non-cash items affecting profitability. The significant capital expenditure program indicates a focus on long-term asset development, though current returns appear modest given the scale of investment.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 299.07 million against total debt of CNY 212.85 million, providing adequate liquidity coverage. This balanced leverage position supports operational flexibility while minimizing financial risk. The cash position represents approximately 1.4 times total debt, indicating comfortable debt service capacity and financial stability in a cyclical agricultural market.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.02, representing a payout ratio of approximately 18% based on current EPS. This balanced approach retains substantial earnings for reinvestment while providing direct returns to investors. The company's growth trajectory appears focused on organic expansion through continued research and development in seed technology and agrochemical formulations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.37 billion, the company trades at a price-to-earnings multiple reflective of its position in the agricultural inputs sector. The beta of 1.05 suggests stock volatility slightly above the broader market average, indicating moderate sensitivity to market movements. Current valuation incorporates expectations for continued execution in China's agricultural modernization initiatives.

Strategic Advantages And Outlook

The company's strategic advantages stem from its integrated product portfolio and research capabilities in seed technology. Its position within China's agricultural sector provides exposure to government priorities around food security and agricultural modernization. The outlook depends on successful commercialization of research investments and effective navigation of competitive market dynamics, with potential growth driven by technological advancements in crop yields and sustainable farming practices.

Sources

Company financial statementsShenzhen 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