investorscraft@gmail.com

Intrinsic ValueShanDongDenghai Seeds Co.,Ltd (002041.SZ)

Previous Close$11.29
Intrinsic Value
Upside potential
Previous Close
$11.29

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

ShanDongDenghai Seeds Co., Ltd. operates as a specialized agricultural biotechnology company focused on the research, breeding, and cultivation of proprietary seed varieties, primarily corn, wheat, and flower seeds, within the Chinese market. The company's core revenue model is built on the development and sale of high-yield, disease-resistant seed products to farmers, leveraging its significant investment in R&D to create a recurring revenue stream from seasonal seed sales. As a subsidiary of the global agricultural giant Corteva, Inc., it benefits from access to advanced genetic research and technological resources, positioning it within the critical and highly competitive consumer defensive sector of agricultural farm products. Its strategic focus on staple crops like corn, which is essential for both human consumption and animal feed in China, places it at the heart of the nation's food security infrastructure. This affiliation with Corteva provides a distinct competitive edge in technology transfer and breeding techniques, enabling Denghai Seeds to maintain a strong regional presence in Shandong province, a key agricultural hub, while competing with other domestic seed producers. The company's market position is that of a technologically-advanced, research-intensive player catering to the productivity needs of Chinese agriculture, a sector undergoing modernization and increased demand for high-quality inputs.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.25 billion. Net income stood at CNY 56.6 million, resulting in a net profit margin of roughly 4.5%. Operating cash flow was positive at CNY 128.1 million, although this was largely offset by capital expenditures of CNY 134.8 million, indicating significant ongoing investment in its operational capacity and R&D infrastructure.

Earnings Power And Capital Efficiency

The company's diluted earnings per share were CNY 0.0643, reflecting its current earnings power. The relationship between operating cash flow and capital expenditures suggests a business in a investment phase, with cash from operations being primarily reinvested back into the company. The capital-intensive nature of seed research and development is a key characteristic of its operational model.

Balance Sheet And Financial Health

Denghai Seeds maintains a robust balance sheet characterized by a substantial cash and equivalents position of CNY 1.54 billion. Total debt is minimal at CNY 26.6 million, indicating a very conservative leverage profile and strong financial health. This significant liquidity provides a considerable buffer for funding future research initiatives and weathering seasonal fluctuations inherent to the agricultural sector.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.029. The payout, relative to its earnings, suggests a moderate dividend policy. Future growth is likely tied to the success of its R&D pipeline, the adoption of new seed varieties by farmers, and broader trends in Chinese agricultural productivity and policy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.49 billion, the market valuation implies significant expectations for future growth and profitability beyond current levels. The stock's beta of 0.447 indicates lower volatility compared to the broader market, which is typical for a company in the consumer defensive sector, suggesting investors view it as a relatively stable investment.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized R&D capabilities and its affiliation with Corteva, which provides access to global agricultural science. The outlook is intrinsically linked to agricultural policy in China, technological adoption rates among farmers, and long-term food security trends. Success will depend on continuously developing superior seed varieties that address evolving challenges like climate change and pests.

Sources

Company FilingsBloomberg

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