investorscraft@gmail.com

Intrinsic ValueYuan Long Ping High-Tech Agriculture Co., Ltd. (000998.SZ)

Previous Close$10.51
Intrinsic Value
Upside potential
Previous Close
$10.51

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

Yuan Long Ping High-Tech Agriculture operates as a comprehensive agricultural technology enterprise in China, specializing in the research, production, and distribution of high-yield crop seeds. The company's core revenue model integrates seed sales with complementary agricultural inputs and services, including pesticides, fertilizers, and technical consulting. Its product portfolio is dominated by rice and corn seeds, which are critical staples in Chinese agriculture, alongside vegetables, cotton, and wheat. The firm leverages the legacy of its namesake, the renowned agronomist Yuan Longping, to maintain a strong brand identity associated with innovation and food security. This positions the company as a key player in China's strategic initiative to achieve self-sufficiency in grain production. Beyond traditional seed marketing, it has expanded into digital agriculture platforms, land restoration, and grain trading, creating an integrated service ecosystem. Its market position is strengthened by extensive R&D capabilities, including a dedicated biotechnology laboratory, focusing on developing hybrid and genetically improved varieties suited to diverse regional conditions. The company navigates a sector characterized by government policy influence and the fundamental need for sustainable yield improvement, securing its role as a vital contributor to the national agricultural supply chain.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 8.57 billion. Profitability was subdued, with net income reaching CNY 114 million, resulting in a narrow net margin. Operating cash flow was positive at CNY 489 million, though significant capital expenditures of CNY 831 million indicate ongoing heavy investment in its business operations and asset base, which impacts free cash flow generation.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.09. The substantial capital expenditure relative to operating cash flow suggests a capital-intensive business model focused on long-term growth through asset development and technological advancement. This investment strategy is typical for agribusiness firms prioritizing R&D and production capacity to secure future market share.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of CNY 2.76 billion, providing liquidity for operations and investments. However, total debt is considerable at CNY 9.38 billion, indicating a leveraged financial structure. The relationship between this debt level and the company's cash flows and assets is a critical factor for assessing its overall financial health and capacity to service its obligations.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.04. Growth trends are likely influenced by agricultural cycles, government policy support for seed security, and the commercial success of new seed varieties. The strategic expansion into agricultural services and technology platforms represents a key avenue for future revenue diversification and growth beyond core seed sales.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.08 billion, the market valuation incorporates expectations for the company's central role in China's agricultural sector. A beta of 0.447 suggests the stock has historically been less volatile than the broader market, which may reflect its defensive characteristics as a provider of essential agricultural inputs, though it remains subject to sector-specific risks.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its strong brand, extensive R&D pipeline, and integrated service model. The outlook is tied to long-term trends in food demand, technological adoption in agriculture, and national food security policies. Success will depend on its ability to continuously innovate, manage its leveraged balance sheet effectively, and execute its strategy of providing comprehensive solutions to the Chinese agricultural market.

Sources

Company Financial ReportsBloomberg

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