investorscraft@gmail.com

Intrinsic ValueShenzhen Batian Ecotypic Engineering Co., Ltd. (002170.SZ)

Previous Close$13.85
Intrinsic Value
Upside potential
Previous Close
$13.85

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

Shenzhen Batian Ecotypic Engineering operates as a specialized fertilizer producer within China's agricultural inputs sector, focusing on the research, production, and distribution of compound fertilizers. The company's core product portfolio centers on nitro phosphate fertilizers, which are engineered to enhance crop yields while promoting sustainable farming practices. Founded in 1989 and headquartered in Shenzhen, Batian leverages its long-standing industry presence to serve the vast agricultural market of the People's Republic of China. The company occupies a niche position in the basic materials sector, differentiating itself through ecological engineering principles that appeal to growing environmental consciousness in modern agriculture. Its business model integrates vertical operations from research through to sales, allowing for quality control and targeted product development. This positioning enables Batian to address specific regional soil needs and cropping patterns across China's diverse agricultural landscape. The company's focus on compound fertilizers rather than commodity products provides some insulation from pure price competition, though it remains subject to broader fertilizer market dynamics and regulatory frameworks governing agricultural chemicals.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.31 billion for the period, demonstrating its operational scale within the specialized fertilizer market. Net income reached CNY 409 million, reflecting a healthy net margin of approximately 12.3%. Operating cash flow generation was robust at CNY 548 million, significantly exceeding capital expenditures of CNY 427 million, indicating efficient conversion of earnings into cash and supporting ongoing operations without excessive external funding requirements.

Earnings Power And Capital Efficiency

Batian demonstrated solid earnings power with diluted EPS of CNY 0.46, supported by effective operational execution. The company's capital allocation appears disciplined, with capital expenditures focused on maintaining and potentially expanding production capabilities. The positive spread between operating cash flow and capital expenditures suggests the business generates sufficient internal funds to support both maintenance needs and selective growth initiatives while maintaining financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows CNY 917 million in cash and equivalents against total debt of CNY 1.79 billion, indicating a moderate leverage position. This liquidity position provides operational buffer, though the debt level warrants monitoring for interest coverage capacity. The company's financial structure appears manageable given its cash flow generation, with the cash balance covering approximately half of outstanding debt obligations.

Growth Trends And Dividend Policy

Batian maintains a shareholder-friendly dividend policy, distributing CNY 0.28 per share, which represents a payout ratio of approximately 61% based on reported EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. The company's established market position and consistent profitability suggest a focus on sustainable growth rather than aggressive expansion, with dividends serving as a key component of total shareholder return.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.41 billion, the company trades at a P/E ratio of around 25.5 times trailing earnings. This valuation multiple reflects market expectations for stable performance in the agricultural inputs sector, potentially incorporating premiums for the company's ecological positioning and domestic market focus. The beta of 0.97 suggests stock performance closely tracks broader market movements.

Strategic Advantages And Outlook

Batian's strategic advantages include its long-term industry presence, specialized product focus, and ecological positioning within China's agricultural modernization trends. The outlook remains tied to domestic agricultural policies, fertilizer demand cycles, and environmental regulations. The company's niche in compound fertilizers provides some differentiation, though it must navigate input cost volatility and competitive pressures. Its Shenzhen base offers proximity to technological and logistical advantages in serving China's agricultural regions.

Sources

Company filingsMarket data

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