investorscraft@gmail.com

Intrinsic ValueShandong Oriental Ocean Sci-Tech Co., Ltd. (002086.SZ)

Previous Close$2.28
Intrinsic Value
Upside potential
Previous Close
$2.28

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

Shandong Oriental Ocean Sci-Tech Co., Ltd. operates as a diversified enterprise with core operations spanning sea-farming, food processing, real estate development, and hotel tourism. The company specializes in the breeding and cultivation of premium marine products including sea cucumbers, shellfishes, and kelp seedlings, positioning itself within China's packaged foods sector. Its integrated approach encompasses the entire value chain from aquatic species improvement and fish cultivation to sophisticated processing, refrigeration, and bonded logistics services, creating a vertically oriented business model. The company maintains international operations while being headquartered in Yantai, China, leveraging its coastal location for marine resource access. This multifaceted strategy allows it to participate in both consumer defensive markets through food products and cyclical sectors through real estate and tourism, creating a complex operational profile that balances stable consumer demand with development-oriented ventures. The company's market position reflects this diversification, competing in specialized niche markets for premium seafood while simultaneously engaging in broader property development and hospitality services.

Revenue Profitability And Efficiency

The company reported revenue of CNY 340 million for the period, but experienced significant financial challenges with a net loss of CNY 190 million. Operating cash flow was substantially negative at CNY -193 million, indicating operational inefficiencies and potential working capital pressures. The negative earnings per share of CNY -0.10 reflects the company's current unprofitability, with capital expenditures of CNY -28 million suggesting limited investment in productive assets during this challenging period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the substantial net loss and negative operating cash flow. The company's capital efficiency metrics are under pressure, with cash flow from operations failing to cover operational expenses. The modest capital expenditure level relative to the operating cash outflow suggests the company may be conserving resources rather than investing in growth initiatives during this period of financial difficulty.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 405 million, which provides some liquidity buffer against current operational challenges. Total debt stands at approximately CNY 53 million, representing a moderate leverage position relative to the cash reserves. However, the negative operating cash flow and substantial net loss raise concerns about the sustainability of the current financial structure without operational improvements or additional financing.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth momentum, with the company reporting significant losses. The dividend policy reflects this challenging position, with no dividend distribution during the period. The combination of revenue generation insufficient to cover costs and negative cash flows suggests the company is focused on stabilizing operations rather than pursuing aggressive growth or shareholder returns at present.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.56 billion, the market valuation appears to incorporate expectations beyond current financial performance. The beta of 0.68 suggests lower volatility than the broader market, potentially reflecting investor perception of the company's defensive characteristics through its packaged foods operations. The valuation disconnect between market cap and current financial metrics may indicate investor anticipation of recovery or strategic developments.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration across the marine products value chain and diversified revenue streams. However, the current outlook is challenged by operational inefficiencies and profitability concerns. Success will depend on the company's ability to leverage its marine science expertise and integrated business model to restore profitability while managing the complexities of its diversified operations across different economic cycles and market conditions.

Sources

Company filingsFinancial data providers

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