investorscraft@gmail.com

Intrinsic ValueFujian Sunner Development Co., Ltd. (002299.SZ)

Previous Close$17.22
Intrinsic Value
Upside potential
Previous Close
$17.22

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

Fujian Sunner Development Co., Ltd. operates as a fully integrated poultry producer in China's agricultural sector, managing the entire supply chain from breeding and hatching to slaughtering, processing, and distribution. The company's core revenue model is built on selling a diversified portfolio of chicken products, including divided chilled and frozen chicken, alongside value-added deep-processed meat items. This vertical integration allows for quality control and cost management across production stages. As a established player founded in 1983 and headquartered in Nanping, the company serves the substantial domestic demand for protein within the Consumer Defensive sector. Its market position is leveraged through large-scale farming operations and processing facilities, catering to both retail and commercial customers. The competitive landscape includes other major integrated poultry producers, with Sunner competing on scale, efficiency, and product range. The company's focus on the Chinese market ties its fortunes closely to domestic consumption trends, agricultural policies, and food safety regulations.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 18.6 billion, demonstrating its significant scale within the poultry industry. Net income stood at CNY 724 million, translating to a net profit margin of roughly 3.9%, which is indicative of the competitive and often cyclical nature of the agricultural products sector. Strong operating cash flow of CNY 3.05 billion significantly exceeded net income, highlighting efficient cash conversion from its core operations and providing a solid foundation for funding investments and obligations.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.59. Capital expenditure was substantial at CNY 1.53 billion, indicating ongoing investment in maintaining and expanding its integrated production facilities. The difference between operating cash flow and capital expenditures suggests the company generates sufficient internal cash to fund a significant portion of its growth investments, which is crucial for sustaining its asset-intensive business model.

Balance Sheet And Financial Health

Sunner Development maintains a leveraged financial structure, with total debt of CNY 5.66 billion against cash and equivalents of CNY 754 million. This debt level funds its capital-intensive operations, including breeding farms and processing plants. The balance sheet reflects the typical profile of an integrated agricultural producer requiring substantial investment in fixed assets, with financial health closely tied to operating cash flow generation and prudent debt management.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.4. This payout represents a substantial portion of its earnings, signaling a shareholder-friendly policy. Future growth is likely tied to expansion of production capacity, efficiency gains within its integrated model, and overall trends in Chinese protein consumption, which is a stable but competitive market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 21.5 billion, the market values the company at a premium to its annual revenue. A beta of 0.862 suggests the stock has historically been less volatile than the broader market, which is consistent with its position in the consumer defensive sector, though it remains exposed to commodity price cycles and disease-related risks inherent to livestock farming.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its fully integrated vertical model, which provides control over supply chain costs and product quality. The outlook is contingent on managing input cost volatility, adhering to stringent food safety standards, and navigating competitive pressures. Long-term prospects are linked to stable Chinese demand for poultry, though profitability can be affected by disease outbreaks and fluctuations in feed prices.

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