investorscraft@gmail.com

Intrinsic ValueSichuan Shengda Forestry Industry Co., Ltd (002259.SZ)

Previous Close$5.92
Intrinsic Value
Upside potential
Previous Close
$5.92

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

Sichuan Shengda Forestry Industry Co., Ltd operates as an integrated energy company focused on liquefied natural gas (LNG) across China's evolving energy landscape. The company has strategically pivoted from its forestry origins to establish a comprehensive LNG value chain encompassing exploration, development, and production activities. This vertically integrated approach extends to pipeline transmission, gas station operations, and specialized LNG logistics transportation services, positioning the company to capitalize on China's transition toward cleaner energy sources. Operating within the competitive oil and gas integrated sector, Shengda Forestry leverages its established infrastructure to serve regional energy demands. The company's market position is characterized by its niche focus on LNG distribution and logistics, competing alongside larger state-owned enterprises in China's fragmented natural gas market. Its business model relies on revenue generation through the sale and distribution of LNG, supported by its operational assets in gas stations and transportation networks, targeting industrial and potentially retail customers within its regional footprint.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 732.5 million for the period, achieving a net income of CNY 12.0 million, which translates to a narrow net profit margin of about 1.6%. Despite modest absolute profitability, the company generated positive operating cash flow of CNY 112.5 million, significantly exceeding its net income and capital expenditures of CNY 4.4 million, indicating reasonable cash conversion efficiency from its core operations relative to its earnings.

Earnings Power And Capital Efficiency

Shengda Forestry demonstrated basic earnings power with diluted EPS of CNY 0.0159. The substantial operating cash flow relative to minimal capital expenditures suggests the current business model does not require heavy reinvestment, potentially indicating mature or stable asset utilization. The company's capital efficiency appears constrained by the low absolute profit levels, though the cash flow generation provides a foundation for operational stability.

Balance Sheet And Financial Health

The company maintains a notably strong liquidity position with cash and equivalents of CNY 278.6 million, dwarfing its minimal total debt of approximately CNY 0.3 million. This virtually debt-free balance sheet, combined with substantial cash reserves, indicates exceptional financial health and low bankruptcy risk. The balance sheet structure suggests a conservative financial strategy with significant capacity for potential investment or weathering industry volatility.

Growth Trends And Dividend Policy

Current financial metrics do not indicate aggressive growth, with the company prioritizing financial stability as evidenced by its robust cash position. The dividend policy remains conservative, with no dividend distribution during the period, aligning with a strategy of capital retention rather than shareholder returns. This approach suggests management may be conserving resources for future operational needs or strategic opportunities within China's evolving energy sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.18 billion, the company trades at a significant premium to its revenue and earnings, reflecting market expectations beyond current financial performance. The low beta of 0.421 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable, albeit modest, cash-generating capabilities or speculation on strategic developments in China's LNG sector.

Strategic Advantages And Outlook

The company's strategic advantages include its established LNG infrastructure, debt-free balance sheet, and positioning within China's growing clean energy transition. The outlook depends on its ability to leverage its financial strength to expand operations or improve profitability in a competitive market. Key challenges include scaling operations meaningfully from their current base and navigating regulatory and competitive dynamics in China's energy industry.

Sources

Company DescriptionFinancial Data Provided

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