investorscraft@gmail.com

Intrinsic ValueBeijing Dabeinong Technology Group Co.,Ltd. (002385.SZ)

Previous Close$4.59
Intrinsic Value
Upside potential
Previous Close
$4.59

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

Beijing Dabeinong Technology Group operates as a comprehensive agricultural technology enterprise deeply embedded in China's vital food production sector. The company's core revenue model integrates multiple agricultural value chains, primarily generating income from feed production and sales, which serves as its foundational business. This is strategically complemented by vertical integration into pig breeding and fattening operations, creating a closed-loop system from animal nutrition to meat production. The company further diversifies its offerings through animal health products including vaccines and medicines, while maintaining a significant presence in crop science through hybrid rice and genetically modified seed technologies for corn and soybeans. This multifaceted approach positions Dabeinong as an integrated agricultural solutions provider rather than a simple commodity producer. Within China's highly fragmented agricultural market, the company leverages its technological branding and extensive research capabilities to differentiate itself from smaller regional competitors. Its market position is strengthened by its long operating history since 1993 and Beijing headquarters, providing advantages in regulatory relationships and access to agricultural research institutions. The company's strategic focus on biotechnology and integrated farming solutions reflects the modernization trajectory of Chinese agriculture, targeting efficiency gains and food security priorities.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 28.8 billion for the period, demonstrating significant scale within China's agricultural sector. However, net income of CNY 346 million indicates relatively thin margins, reflecting the competitive and cyclical nature of the feed and livestock industries. Operating cash flow generation was robust at CNY 2.48 billion, significantly exceeding net income and suggesting healthy cash conversion from operations. Capital expenditures of CNY 865 million indicate ongoing investment in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.08 reflects the modest profitability relative to the company's substantial revenue base. The significant gap between operating cash flow and net income suggests non-cash charges affecting reported earnings, potentially including depreciation from capital-intensive operations. The company's capital allocation appears balanced between maintaining operational infrastructure through substantial capex and generating cash returns from core business activities.

Balance Sheet And Financial Health

The balance sheet shows CNY 3.82 billion in cash and equivalents against total debt of CNY 9.63 billion, indicating a leveraged financial structure common in capital-intensive agricultural businesses. The debt level reflects investments required for vertical integration and scale operations. The company's beta of 0.52 suggests lower volatility than the broader market, potentially due to the defensive nature of agricultural demand.

Growth Trends And Dividend Policy

The company maintains a dividend policy with a payout of CNY 0.058 per share, representing a distribution of earnings to shareholders despite moderate profitability. The strategic focus on integrated agricultural technology suggests growth ambitions through value-chain expansion rather than pure volume increases. Market capitalization of approximately CNY 18.5 billion positions the company as a mid-cap player in China's agricultural sector.

Valuation And Market Expectations

Trading on the Shenzhen Stock Exchange, the company's valuation reflects its position in China's consumer defensive sector. The moderate beta indicates investor perception of relative stability compared to more cyclical industries. The valuation likely incorporates expectations for continued integration of technology across agricultural operations and potential benefits from China's food security initiatives.

Strategic Advantages And Outlook

Dabeinong's strategic advantages stem from its integrated business model spanning animal nutrition, livestock production, and crop science. The company's technological focus differentiates it within China's traditional agricultural sector. Future performance will depend on efficiency gains from vertical integration, adoption of biotechnological innovations, and management of commodity price cycles affecting both input costs and output prices across its diverse operations.

Sources

Company financial reportsStock exchange disclosures

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