investorscraft@gmail.com

Intrinsic ValueJiangsu Lanfeng Bio-chemical Co.,Ltd (002513.SZ)

Previous Close$7.21
Intrinsic Value
Upside potential
Previous Close
$7.21

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 Lanfeng Bio-chemical operates as a specialized agrochemical manufacturer focused on the research, development, production, and global distribution of pesticides and fine chemical intermediates. The company's core product portfolio includes fungicides such as thiophanate-methyl and carbendazim, along with insecticides and herbicides, serving agricultural markets worldwide. Operating within the competitive basic materials sector, Lanfeng Bio-chemical maintains an integrated business model that spans from R&D to international sales, positioning itself as a solutions provider for crop protection needs. The company's strategic focus on specific chemical compounds suggests a niche specialization rather than broad commodity chemical production, potentially offering differentiated value in targeted agricultural segments. Based in Xinyi, China, the company leverages its manufacturing capabilities to serve both domestic Chinese and international markets, navigating the cyclical dynamics of the global agrochemical industry while addressing evolving regulatory and environmental standards.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.79 billion for the period but experienced significant profitability challenges with a net loss of CNY 252.5 million. This negative earnings performance resulted in a diluted EPS of -CNY 0.68, indicating substantial pressure on margins. Despite the loss, the company generated positive operating cash flow of CNY 106.2 million, suggesting some operational cash generation capability amid difficult market conditions.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the substantial net loss, though the positive operating cash flow provides some mitigation. Capital expenditure of CNY 277.2 million exceeded operating cash flow, resulting in negative free cash flow. This investment level indicates ongoing capital deployment into the business despite current profitability challenges, potentially supporting future capacity or efficiency improvements.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 408.1 million against total debt of CNY 601.7 million, indicating a leveraged position. The company's liquidity position provides some buffer, though the debt level relative to equity warrants monitoring. The financial structure suggests moderate leverage within the capital-intensive chemicals manufacturing sector.

Growth Trends And Dividend Policy

With no dividend distribution during the period, the company appears to be conserving capital amid challenging operating conditions. The revenue base remains substantial, but the negative earnings trend indicates headwinds in translating top-line performance to bottom-line results. Current strategy seems focused on operational stabilization rather than shareholder returns.

Valuation And Market Expectations

The market capitalization of approximately CNY 2.01 billion reflects investor expectations for recovery from current challenges. The beta of 0.784 suggests moderate volatility relative to the broader market. Valuation metrics likely incorporate expectations for improved profitability and potential turnaround in the competitive agrochemical landscape.

Strategic Advantages And Outlook

The company's integrated model and specialized product portfolio represent key strategic assets in the agrochemical sector. However, current profitability challenges indicate operational or market headwinds that management must address. The outlook depends on the company's ability to improve margins, optimize its product mix, and navigate competitive and regulatory pressures in global agricultural markets.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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