investorscraft@gmail.com

Intrinsic ValueAnhui Sierte Fertilizer industry Ltd. ,company (002538.SZ)

Previous Close$7.44
Intrinsic Value
Upside potential
Previous Close
$7.44

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

Anhui Sierte Fertilizer Industry Ltd. operates as a specialized chemical fertilizer producer within China's essential agricultural inputs sector. The company's core revenue model is centered on the manufacturing and direct sales of a diversified portfolio of fertilizer products to support modern farming practices. Its comprehensive product lineup includes phosphate compound fertilizers, which serve as fundamental nutrients, alongside more advanced solutions such as slow and controlled-release fertilizers designed for enhanced efficiency. The company further caters to precision agriculture needs through its soil testing formula fertilizers, while also offering ecological and inorganic compound fertilizers, positioning itself as a full-spectrum provider for various crop nutrient requirements. This strategic focus on product diversification allows Sierte to address the evolving demands of Chinese farmers who are increasingly seeking yield optimization and environmental sustainability. Operating from its headquarters in Ningguo, the company is embedded in a competitive domestic market characterized by its critical role in national food security. Its market position is that of a regional player, competing against larger state-owned and private enterprises by leveraging its specialized product mix and direct sales approach to serve local agricultural communities effectively.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 4.28 billion, demonstrating its operational scale within the fertilizer industry. Net income stood at CNY 311 million, translating to a net profit margin of roughly 7.3%, indicating moderate profitability after accounting for production and operating costs. The operating cash flow of CNY 108 million was positive but notably lower than net income, suggesting potential timing differences in working capital movements or significant non-cash charges affecting the bottom line.

Earnings Power And Capital Efficiency

The company's diluted earnings per share was CNY 0.36, reflecting its earnings power on a per-share basis. Capital expenditures of approximately CNY 177 million indicate ongoing investment in maintaining or upgrading production facilities. The relationship between operating cash flow and capital expenditures suggests the company is funding its investments internally, though the modest cash flow level relative to capex warrants monitoring for future funding requirements.

Balance Sheet And Financial Health

Anhui Sierte maintains a conservative balance sheet with cash and equivalents of CNY 250 million. Total debt is reported at a relatively low CNY 56 million, indicating a strong liquidity position and low leverage. This minimal debt burden provides financial flexibility and reduces interest expense pressure, contributing to overall financial stability in a cyclical industry. The company's financial health appears robust based on these liquidity and leverage metrics.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through its dividend policy, distributing CNY 0.24 per share. This represents a payout ratio of approximately 67% of its diluted EPS, indicating a substantial return of profits to shareholders while retaining some earnings for reinvestment. The dividend yield, based on the current market capitalization, would be a key metric for income-focused investors evaluating the stock's total return potential.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.43 billion, the company trades at a price-to-earnings ratio of around 14.2 times based on the latest fiscal year earnings. The beta of 0.569 suggests the stock has exhibited lower volatility than the broader market, which may reflect the defensive nature of the agricultural inputs sector. This valuation multiple implies market expectations for stable, rather than explosive, growth prospects.

Strategic Advantages And Outlook

The company's strategic advantages include its focused product portfolio tailored to specific agricultural needs and its established presence in the Chinese market. The outlook is tied to domestic agricultural policies, commodity prices, and farmer purchasing power. Potential growth drivers include increased adoption of precision fertilization techniques and specialized products, though the company faces challenges from input cost volatility and environmental regulations affecting the chemical fertilizer industry.

Sources

Company Financial StatementsShenzhen 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