investorscraft@gmail.com

Intrinsic ValueKingenta Ecological Engineering Group Co., Ltd. (002470.SZ)

Previous Close$1.95
Intrinsic Value
Upside potential
Previous Close
$1.95

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

Kingenta Ecological Engineering Group Co., Ltd. operates as a specialized fertilizer producer within China's agricultural inputs sector, focusing on the research, development, and sale of advanced nutrient solutions. The company's core revenue model is built on manufacturing and distributing a diversified portfolio of compound fertilizers, slow/controlled-release fertilizers, water-soluble fertilizers, bio-fertilizers, and chelated micronutrients. This positions Kingenta to address the evolving needs of modern agriculture, which increasingly demands products that enhance crop yield, improve nutrient use efficiency, and minimize environmental impact. Within the competitive Basic Materials sector, the company has established a presence by catering to both domestic and international markets from its operational base in Linyi, China. Its strategic emphasis on 'ecological engineering' and specialized formulations differentiates it from producers of conventional fertilizers, targeting a niche of value-added, sustainable agricultural practices. This market positioning allows Kingenta to compete not solely on price but on technological innovation and product efficacy, aiming to capture market share among progressive farmers and agricultural cooperatives seeking optimized input solutions for soil health and productivity.

Revenue Profitability And Efficiency

For the fiscal year, Kingenta reported substantial revenue of CNY 8.33 billion, demonstrating its significant scale within the fertilizer market. However, profitability remains a challenge, with net income of CNY 59.7 million translating to a very thin net margin. The company's operating cash flow of CNY 534.7 million was positive and substantially higher than its net income, indicating reasonable cash generation from core operations, though a significant portion was reinvested into the business as evidenced by capital expenditures.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with diluted earnings per share of CNY 0.0182 reflecting minimal bottom-line contribution relative to its revenue base. The positive operating cash flow suggests the underlying business can generate cash, but the high level of capital expenditures relative to net income points to a capital-intensive operation requiring continuous investment to maintain and potentially grow its production capabilities and product portfolio.

Balance Sheet And Financial Health

Kingenta's balance sheet shows a cash position of CNY 888.8 million, which provides some liquidity. However, this is overshadowed by a considerable total debt burden of CNY 3.76 billion, indicating a leveraged financial structure. The high debt level relative to equity and earnings potential is a key factor for assessing financial risk and flexibility for future investments or navigating industry downturns.

Growth Trends And Dividend Policy

Current financial data does not indicate a historical growth trend for analysis. The company's dividend policy is conservative, with a dividend per share of zero for the period. This suggests that capital is being retained entirely for reinvestment into the business, debt reduction, or to bolster liquidity, rather than being distributed to shareholders, which is consistent with the needs of a capital-intensive industry and a leveraged balance sheet.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.0 billion, the market values the company at a significant discount to its annual revenue, reflecting concerns about its low profitability and high debt. A beta of 0.625 suggests the stock has been less volatile than the broader market, which may indicate perceived stability or lower growth expectations from investors within the cyclical agricultural inputs sector.

Strategic Advantages And Outlook

Kingenta's strategic advantage lies in its focus on specialized, eco-friendly fertilizers, aligning with long-term trends towards sustainable agriculture. The outlook is contingent on its ability to improve operational efficiency and profitability from its revenue base while managing its substantial debt load. Success will depend on effectively commercializing its advanced product portfolio and navigating the competitive and regulatory landscape of the Chinese agricultural sector.

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