investorscraft@gmail.com

Intrinsic ValueYONFER Agricultural Technology Co., Ltd. (000902.SZ)

Previous Close$17.50
Intrinsic Value
Upside potential
Previous Close
$17.50

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

YONFER Agricultural Technology Co., Ltd. operates as a specialized agricultural inputs company within China's basic materials sector, focusing on the integrated production and distribution of phosphate-based fertilizers and related chemical products. The company's core revenue model centers on manufacturing and selling phosphate fertilizers, compound fertilizers, and value-added derivatives like new energy materials and fine chemicals, serving the agricultural sector's need for crop nutrition solutions. This vertically integrated approach allows YONFER to capture value across multiple stages of the phosphate value chain, from raw material processing to finished goods. Operating from its base in Jingmen, a region with significant phosphate resources, the company benefits from proximity to raw materials, supporting its cost structure. Its market positioning is that of a regional specialist with a comprehensive product portfolio catering to China's substantial agricultural industry, which demands reliable, high-quality inputs to support food security initiatives. The company also demonstrates forward-thinking through its development of phosphogypsum building materials, addressing environmental concerns associated with fertilizer production by creating useful by-products, thereby enhancing its sustainability profile and potentially opening new revenue streams beyond traditional agriculture.

Revenue Profitability And Efficiency

For the fiscal year, YONFER reported robust revenue of approximately CNY 15.56 billion, demonstrating significant scale within its market. The company achieved a net income of CNY 1.31 billion, translating to a healthy net profit margin. Operating cash flow was positive at CNY 723 million, though it was substantially lower than net income, indicating potential working capital investments or timing differences in cash collection. Capital expenditures were significant at nearly CNY 958 million, reflecting ongoing investments in production capacity or efficiency improvements.

Earnings Power And Capital Efficiency

YONFER's earnings power is evidenced by its diluted earnings per share of CNY 1.03, indicating solid profitability on a per-share basis. The company's capital allocation strategy appears focused on reinvestment, as seen by the high capital expenditures relative to operating cash flow. This suggests a commitment to maintaining and expanding its industrial assets. The efficiency of these investments in generating future cash flows will be a key metric for assessing long-term capital efficiency.

Balance Sheet And Financial Health

The company maintains a balanced financial position with cash and equivalents of CNY 1.06 billion. Total debt stands at CNY 1.71 billion, resulting in a net debt position. The relationship between operating cash flow and debt obligations will be critical for evaluating financial flexibility. The balance sheet supports ongoing operations and the observed level of capital investment, indicating a manageable leverage profile for an industrial company in this sector.

Growth Trends And Dividend Policy

YONFER demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.30 per share. This payout represents a portion of its earnings, balancing direct returns to investors with capital retained for reinvestment. The company's growth trajectory is supported by its substantial capital expenditures, signaling an intent to expand production capabilities or enhance operational efficiency. The focus on new energy materials and by-product utilization also points to strategic initiatives beyond core fertilizer markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.03 billion, the market values YONFER at a multiple that reflects its profitability and position in the agricultural inputs sector. A beta of 0.849 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking exposure to the essential agriculture industry with moderate risk. Valuation metrics would be influenced by commodity price cycles affecting fertilizer margins.

Strategic Advantages And Outlook

YONFER's strategic advantages include its long-established presence since 1982, integrated production model, and strategic location in a phosphate-rich region. The outlook is tied to agricultural demand in China and global fertilizer markets. Its ventures into new energy materials and waste-to-value products like phosphogypsum building materials could provide diversification and align with environmental trends, potentially creating new growth vectors alongside its stable fertilizer business.

Sources

Company FilingsMarket 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