investorscraft@gmail.com

Intrinsic ValueShenzhen Noposion Agrochemicals Co.,Ltd (002215.SZ)

Previous Close$11.57
Intrinsic Value
Upside potential
Previous Close
$11.57

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 Noposion Agrochemicals Co., Ltd. operates as a specialized agricultural inputs provider within China's basic materials sector. The company's core revenue model centers on the development, production, and direct sales of pesticide formulations and complementary plant nutrition products to support modern farming practices. Founded in 1999 and headquartered in Shenzhen, Noposion focuses on creating solutions that enhance crop protection and yield, serving the extensive agricultural market. Its operations are deeply integrated into the agricultural value chain, addressing critical needs for both crop efficiency and sustainability. The company maintains a significant position in the domestic agrochemical industry by leveraging its long-standing presence and specialized product portfolio. Noposion's strategic focus on research and development allows it to cater to evolving regulatory and environmental standards, which is crucial in a market increasingly conscious of ecological impact. This established market footprint is supported by its comprehensive approach to agricultural productivity, positioning it as a key domestic player amid competitive international and local agrochemical firms.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 5.29 billion, achieving a net income of CNY 584.6 million. This translates to a net profit margin of approximately 11.1%, indicating reasonable profitability from its core agrochemical operations. The generation of CNY 1.31 billion in operating cash flow significantly exceeds reported net income, suggesting strong cash conversion efficiency and high-quality earnings, which is a positive indicator of operational health.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of CNY 0.57. Capital expenditure was substantial at CNY 1.19 billion, reflecting significant investment in maintaining or expanding production capacity. The fact that operating cash flow covered this capex indicates the company can fund its growth investments internally, which is a hallmark of capital efficiency and reduces reliance on external financing.

Balance Sheet And Financial Health

Noposion's balance sheet shows a cash position of CNY 1.44 billion against total debt of CNY 5.05 billion. This debt level is substantial relative to equity, indicating a leveraged financial structure. The company's ability to service this debt is supported by its healthy operating cash flow, but the overall leverage ratio is a key metric for monitoring financial risk and stability going forward.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.35. This payout represents a dividend yield based on the current market capitalization, signaling a commitment to returning capital to investors. The balance between reinvesting for growth, as seen in the high capex, and providing dividends will be a critical factor influencing the company's long-term growth trajectory and investor appeal.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.11 billion, the market assigns a price-to-earnings multiple that reflects expectations for the agrochemical sector. A beta of 0.508 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the basic materials and agricultural themes within the Chinese market.

Strategic Advantages And Outlook

Noposion's strategic advantages include its long-standing industry presence, integrated business model, and focus on the essential agricultural inputs market. The outlook is tied to agricultural demand, regulatory trends affecting pesticide use, and the company's ability to innovate with environmentally sustainable products. Its strategic positioning within China's food security framework provides a stable baseline for future operations, though it must navigate evolving environmental standards.

Sources

Company Financial ReportsShenzhen 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