investorscraft@gmail.com

Intrinsic ValueJiangsu Huifeng Bio Agriculture Co., Ltd. (002496.SZ)

Previous Close$1.80
Intrinsic Value
Upside potential
Previous Close
$1.80

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

Jiangsu Huifeng Bio Agriculture operates as a specialized manufacturer within the agricultural inputs sector, focusing on the development, production, and distribution of pesticides, fertilizers, and fine chemicals. The company serves both domestic and international markets from its base in Yancheng, China, leveraging its long-standing presence since 1989. Its core revenue model is predicated on the sale of these agrochemical products to farming enterprises and distributors, positioning it within the broader basic materials industry that supports global food production. The strategic rebranding in 2017 to 'Bio Agriculture' suggests an emphasis on more sustainable or biologically-derived solutions, aligning with evolving agricultural trends. Operating in a highly competitive and regulated environment, the company's market position is that of a regional player in China's vast agricultural sector, where it must contend with larger, integrated competitors and fluctuating demand cycles driven by seasonal farming needs and environmental policies.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 280 million for the period. However, operational performance was challenged, resulting in a significant net loss of around CNY 155.1 million. This negative profitability is further evidenced by negative operating cash flow, indicating that core business activities were not generating sufficient cash to sustain operations, which raises concerns about its current operational efficiency and cost structure.

Earnings Power And Capital Efficiency

Jiangsu Huifeng's earnings power is currently under severe pressure, as reflected by a diluted earnings per share of -CNY 0.10. The combination of negative net income and negative operating cash flow suggests weak capital efficiency. Capital expenditures were modest relative to the scale of the loss, indicating that the company is not in a significant investment phase, which may be a response to its financial difficulties.

Balance Sheet And Financial Health

The company's financial health appears strained. It holds a modest cash balance of approximately CNY 28.5 million against a substantial total debt of about CNY 305.5 million. This significant debt burden, coupled with negative cash flows from operations, points to potential liquidity challenges and elevates financial risk, requiring careful management of obligations and potentially necessitating external financing or restructuring.

Growth Trends And Dividend Policy

Current trends indicate a period of contraction rather than growth, with the company reporting a net loss. In line with its unprofitable status and need to preserve cash, the company has not paid a dividend, as confirmed by a dividend per share of zero. The focus is likely on stabilizing the business rather than returning capital to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.49 billion, the market valuation appears to be factoring in elements beyond the current negative earnings, possibly including intangible assets, future recovery potential, or strategic value. The low beta of 0.334 suggests the stock has historically exhibited lower volatility compared to the broader market, which may reflect investor perception of its risk profile amid its financial challenges.

Strategic Advantages And Outlook

The company's primary strategic advantages include its multi-decade industry experience and its focus on the essential agricultural inputs market. The outlook is contingent on its ability to navigate current financial headwinds, improve operational efficiency, and return to profitability. Success will likely depend on effective cost management, potential debt restructuring, and capitalizing on any recovery in demand within its core markets to restore financial stability.

Sources

Company Filings (Shenzhen Stock Exchange)Market Data

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