investorscraft@gmail.com

Intrinsic ValueShandong Minhe Animal Husbandry Co., Ltd. (002234.SZ)

Previous Close$9.48
Intrinsic Value
Upside potential
Previous Close
$9.48

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 Minhe Animal Husbandry operates as a vertically integrated poultry producer within China's agricultural sector, specializing in the complete broiler chicken supply chain from breeding and slaughtering to processing and distribution. The company's core revenue model derives from selling commercial broiler chickens both domestically and through international export channels, positioning it within the competitive consumer defensive space. Beyond its primary operations, Minhe has diversified into complementary ventures including bio-organic fertilizer production from agricultural waste, alongside renewable energy generation through biogas and photovoltaic power projects, creating additional revenue streams while promoting circular economy principles. Operating since 1985 and headquartered in Yantai, the company maintains a regional stronghold in Shandong province, a major agricultural hub, while navigating the cyclical nature of commodity poultry markets characterized by price volatility and disease risks. Its integrated approach aims to control quality and costs across the production process, though it faces intense competition from both large-scale industrial producers and local farms across China's fragmented animal protein market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.16 billion for the period but experienced significant financial strain with a net loss of CNY -249.1 million and negative diluted EPS of -0.71. Operational efficiency challenges are evident from negative operating cash flow of CNY -56.2 million, indicating cash generation difficulties from core business activities. Capital expenditures of CNY -256.4 million suggest ongoing investments despite current profitability pressures.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the substantial net loss, reflecting margin compression in the broiler business cycle. The negative operating cash flow combined with significant capital investment points to capital efficiency challenges, as the company deploys resources while struggling to generate positive returns. The energy and fertilizer diversification segments may not yet contribute meaningfully to offsetting core poultry segment volatility.

Balance Sheet And Financial Health

The balance sheet shows CNY 622.1 million in cash against total debt of CNY 1.47 billion, indicating a leveraged position with debt substantially exceeding liquid assets. This debt burden, combined with negative cash flow generation, raises concerns about financial flexibility and liquidity management. The company's ability to service obligations may depend on improving operational performance or accessing additional financing.

Growth Trends And Dividend Policy

With negative profitability and cash flow, the company has suspended dividend payments, reflecting a conservative capital allocation strategy focused on preserving liquidity. Growth initiatives appear challenged by current financial performance, though continued capital expenditures suggest maintenance of production capacity. The company's trajectory will likely depend on commodity price recovery and operational turnaround in the competitive poultry market.

Valuation And Market Expectations

The market capitalization of approximately CNY 3.13 billion reflects investor expectations for recovery despite current challenges. A beta of 1.25 indicates higher volatility than the broader market, consistent with cyclical agricultural stocks. Valuation metrics likely incorporate expectations for margin normalization in future poultry cycles and potential contributions from diversification efforts.

Strategic Advantages And Outlook

Minhe's vertically integrated model provides cost control advantages, while diversification into renewable energy offers potential long-term stability. The outlook remains contingent on broiler price recovery, operational efficiency improvements, and successful execution of diversification strategies. Near-term challenges include debt management and returning to positive cash flow generation in a competitive market environment.

Sources

Company filingsFinancial data provider

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