investorscraft@gmail.com

Intrinsic ValuePengdu Agriculture & Animal Husbandry Co.,Ltd. (002505.SZ)

Previous Close$0.36
Intrinsic Value
Upside potential
Previous Close
$0.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pengdu Agriculture & Animal Husbandry Co., Ltd. operates as a vertically integrated agribusiness enterprise within China's consumer defensive sector, focusing on multiple agricultural value chains. The company's core revenue model derives from grain trading, livestock production, and food distribution, creating a diversified agricultural ecosystem. Its operations span grain commerce including corn and wheat, complemented by pesticide and fertilizer sales, while simultaneously developing integrated livestock segments covering beef cattle, dairy, mutton sheep, and pig breeding. This multi-pronged approach positions Pengdu to capture value across various agricultural sub-sectors, from upstream inputs to downstream food products. The company's international footprint extends its market reach beyond domestic Chinese operations, though its primary focus remains on serving the substantial domestic food demand. Within the competitive agricultural farm products industry, Pengdu maintains a strategic position by controlling multiple stages of production, aiming to mitigate risks associated with commodity price fluctuations through operational diversification. Its integrated model differentiates it from more specialized competitors, allowing for potential synergies between grain trading and animal feed requirements for its livestock operations.

Revenue Profitability And Efficiency

Pengdu generated substantial revenue of CNY 17.43 billion for FY2023, demonstrating significant scale within its agricultural operations. However, the company reported a substantial net loss of CNY 934.7 million, indicating severe profitability challenges despite high revenue volume. Operating cash flow remained positive at CNY 838.6 million, suggesting the core business generates cash despite the reported net loss. The negative EPS of -0.15 reflects the profitability pressures affecting shareholder returns during this period.

Earnings Power And Capital Efficiency

The company's earnings power was significantly impaired in FY2023, as evidenced by the substantial net loss and negative EPS. Capital expenditures of CNY 391.6 million indicate ongoing investment in operational assets, though the negative profitability raises questions about the return on these investments. The positive operating cash flow provides some buffer, but the disparity between cash generation and accounting losses suggests non-cash charges or working capital movements impacted reported earnings.

Balance Sheet And Financial Health

Pengdu maintains a cash position of CNY 1.95 billion against total debt of CNY 6.22 billion, indicating a leveraged financial structure. The debt-to-equity ratio appears elevated given the company's market capitalization of approximately CNY 2.29 billion. The balance sheet structure suggests significant financial leverage, which may create vulnerability during periods of operational challenges like those experienced in FY2023.

Growth Trends And Dividend Policy

The company did not pay dividends in FY2023, consistent with its loss-making position. Growth trends appear challenged given the substantial net loss despite significant revenue scale. The capital expenditure level suggests ongoing investment, but the profitability issues may constrain future growth initiatives without additional financing. The company's ability to return to profitability will be critical for sustaining operations and potential future shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.29 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability and financial health. The low beta of 0.297 suggests the stock has exhibited lower volatility than the broader market, potentially indicating perceived defensive characteristics despite the operational challenges. The valuation multiples are not meaningful given the negative earnings.

Strategic Advantages And Outlook

Pengdu's vertically integrated model provides diversification across agricultural segments, potentially offering resilience through commodity cycles. However, the significant FY2023 loss indicates substantial operational challenges requiring strategic attention. The company's ability to leverage its integrated operations to improve profitability will determine its medium-term outlook. The positive operating cash flow provides some operational stability, but addressing the profitability deficit remains the critical strategic imperative for sustainable operations.

Sources

Company Annual ReportShenzhen Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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