investorscraft@gmail.com

Intrinsic ValueGuangdong Yuehai Feeds Group Co.,Ltd. (001313.SZ)

Previous Close$7.89
Intrinsic Value
Upside potential
Previous Close
$7.89

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

Guangdong Yuehai Feeds Group operates as a specialized producer of aquatic feeds within China's agricultural sector, focusing primarily on the research, development, and manufacturing of compound feeds for prawns and various fish species. The company generates revenue through the sale of its branded products, notably under the Yuehai and Haixuan labels, catering to aquaculture farms both domestically and in select international markets. Founded in 1994 and headquartered in Zhanjiang, a key coastal region, the firm leverages its geographic advantage to serve a critical segment of the food supply chain. Its operations are deeply integrated into the aquaculture value chain, positioning it as a vital supplier to an industry essential for protein production. Within the competitive landscape of Chinese feed manufacturers, Yuehai has established a niche presence by concentrating on high-value aquatic species, which differentiates it from broader agricultural product companies. This focused strategy allows it to develop specialized nutritional expertise, though it also exposes the company to the specific cyclicality and disease risks inherent in the aquaculture sector. The company's market position is thus that of a regional specialist, reliant on the health and growth dynamics of the aquaculture industry in its operational territories.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 5.91 billion, indicating a substantial operational scale. However, profitability was challenged, with a net loss of CNY 85.39 million and a diluted EPS of -CNY 0.12. A positive sign of operational efficiency is the generation of CNY 519.4 million in operating cash flow, which significantly exceeded capital expenditures of CNY 106.07 million, suggesting core business activities remain cash-generative despite the bottom-line loss.

Earnings Power And Capital Efficiency

The negative net income highlights current pressures on earnings power, likely reflecting margin compression from input cost inflation or competitive market conditions. The strong operating cash flow relative to earnings indicates non-cash charges are impacting profitability. The company's capital allocation appears disciplined, with capex being a fraction of operating cash flow, pointing towards a focus on maintaining financial flexibility rather than aggressive expansion in the current environment.

Balance Sheet And Financial Health

The balance sheet shows a robust liquidity position with cash and equivalents of CNY 1.23 billion. Total debt stands at CNY 645.36 million, resulting in a conservative net cash position. This significant cash buffer provides a strong foundation for navigating the current period of operational losses and offers resilience against industry downturns, indicating a low near-term financial risk profile.

Growth Trends And Dividend Policy

Despite the annual loss, the company maintained a dividend payment of CNY 0.05 per share, signaling management's confidence in its long-term cash flow stability or a commitment to shareholder returns. The trend reflects a challenging growth phase, where top-line scale has not yet translated into sustainable bottom-line growth, potentially indicating a period of investment or market adjustment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.29 billion, the market is valuing the company at a discount to its annual revenue, which is consistent with a firm experiencing profitability challenges. The beta of 0.83 suggests the stock is perceived as less volatile than the broader market, possibly due to its defensive sector and strong balance sheet, which may cushion against earnings volatility.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized focus on aquatic feeds and its strong liquidity position. The outlook is cautious; the key challenge is returning to profitability by managing costs and leveraging its niche market expertise. The solid balance sheet provides the necessary runway to execute this turnaround without immediate financial distress, positioning it to capitalize on any recovery in the aquaculture sector.

Sources

Company FilingsShenzhen Stock Exchange

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