investorscraft@gmail.com

Intrinsic ValueJiangxi Zhengbang Technology Co.Ltd. (002157.SZ)

Previous Close$3.30
Intrinsic Value
Upside potential
Previous Close
$3.30

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

Jiangxi Zhengbang Technology operates as a vertically integrated agricultural enterprise within China's consumer defensive sector, focusing on the complete livestock and crop production chain. The company's core revenue model derives from multiple agricultural segments including pig breeding, slaughtering, and deep processing activities, complemented by dairy and meat product offerings. Its operations extend to feed production, pesticide distribution, and veterinary pharmaceutical development, creating a diversified agricultural ecosystem. This integrated approach allows the company to capture value across various stages of agricultural production while mitigating risks associated with commodity price fluctuations. Positioned within China's strategic food security framework, the company serves both domestic consumption markets and agricultural input needs. Its comprehensive product portfolio spanning rice, feed additives, and livestock breeding establishes a competitive position in regional agricultural markets. The vertically integrated structure provides operational synergies from input manufacturing through to final food product distribution, though it exposes the company to cyclical agricultural commodity patterns and regulatory oversight within China's tightly managed food production sector.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 8.87 billion for the fiscal period, achieving net income of CNY 216 million. This translates to a net profit margin of approximately 2.4%, indicating relatively thin profitability within the competitive agricultural products sector. Operating cash flow of CNY 174 million was substantially lower than capital expenditures of CNY 573 million, suggesting significant ongoing investment in productive assets. The diluted EPS of CNY 0.0234 reflects the modest earnings generation relative to the substantial share count of over 9.2 billion shares outstanding.

Earnings Power And Capital Efficiency

Current earnings power appears constrained despite the substantial revenue base, with capital efficiency metrics indicating heavy investment requirements. The negative free cash flow position, resulting from capital expenditures exceeding operating cash flow by nearly CNY 400 million, suggests the business requires continuous capital infusion to maintain operations. The modest EPS figure relative to the company's market capitalization implies limited returns on equity, characteristic of capital-intensive agricultural businesses with cyclical revenue patterns and compressed margins.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 3.32 billion, providing substantial coverage for its total debt of CNY 1.45 billion. This conservative debt level relative to cash reserves indicates a relatively strong balance sheet with capacity to withstand industry downturns. The cash position represents approximately 37% of the company's market capitalization, suggesting significant financial flexibility. The debt-to-equity ratio appears manageable given the agricultural sector's capital requirements and cyclical nature.

Growth Trends And Dividend Policy

The company maintains a conservative capital return policy with no dividend distribution, instead prioritizing reinvestment in business operations as evidenced by substantial capital expenditures. Growth appears focused on vertical integration and capacity expansion within China's agricultural sector. The absence of dividend payments aligns with the capital-intensive nature of the industry and the company's apparent focus on funding operational requirements and expansion initiatives internally rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 29.1 billion, the company trades at a price-to-earnings multiple that reflects market expectations for recovery in agricultural commodity cycles. The beta of 0.77 indicates lower volatility than the broader market, consistent with consumer defensive characteristics. Valuation metrics suggest the market prices the company with consideration to its integrated agricultural model and position within China's strategic food security framework, though earnings multiples remain elevated relative to current profitability levels.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its vertical integration across multiple agricultural segments, providing operational synergies and risk diversification. Its established position within China's agricultural infrastructure and comprehensive product portfolio supports resilience during market fluctuations. The outlook remains tied to commodity price cycles, regulatory developments in China's agricultural sector, and the company's ability to optimize its capital-intensive operations. Success will depend on effective management of input costs and maintaining competitive positioning within China's evolving agricultural landscape.

Sources

Company Financial StatementsShenzhen Stock Exchange Filings

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