investorscraft@gmail.com

Intrinsic ValueShenzhen Kingsino Technology Co.,Ltd. (002548.SZ)

Previous Close$6.71
Intrinsic Value
Upside potential
Previous Close
$6.71

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

Shenzhen Kingsino Technology operates as an integrated agricultural technology company primarily focused on animal nutrition and pig breeding within China's consumer defensive sector. The company's core revenue model centers on the production and sale of specialized feed products, supplemented by technical services for commercial pig farming operations. Its diversified portfolio extends to animal health products, veterinary pharmaceuticals, functional feed additives, and aquaculture water quality improvers, positioning it as a comprehensive solutions provider for modern livestock and aquatic farming. Beyond its agricultural foundation, Kingsino maintains a distinct telecommunications value-added services division that generates revenue through digital products like V-coins, payment solutions, and telecom billing services, creating an unusual but strategically diversified operational structure. This dual focus allows the company to leverage its agricultural expertise while maintaining exposure to digital consumer services, though its primary market position remains anchored in China's competitive animal feed industry where scale and technical capability determine competitive advantage.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.56 billion for the period, demonstrating significant scale within its market segment. However, net income of CNY 30.2 million indicates narrow profitability margins, reflecting the competitive nature of the feed production industry. Operating cash flow of CNY 423 million substantially exceeded net income, suggesting reasonable cash conversion efficiency despite the modest bottom-line performance. Capital expenditures of CNY 284 million indicate ongoing investment in production capacity and operational infrastructure.

Earnings Power And Capital Efficiency

Kingsino's diluted EPS of CNY 0.0375 reflects modest earnings power relative to its revenue base. The company generated positive operating cash flow that significantly exceeded net income, indicating reasonable quality of earnings from an operational perspective. The relationship between capital expenditures and operating cash flow suggests the company is maintaining its asset base while generating sufficient cash from operations, though the modest net income figure indicates challenges in translating revenue scale into strong bottom-line performance.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 338 million against total debt of CNY 2.20 billion, indicating a leveraged financial position. This debt level relative to the company's market capitalization of approximately CNY 4.10 billion suggests moderate financial leverage. The composition of debt versus liquid assets will be important for assessing financial flexibility, particularly given the capital-intensive nature of agricultural production and the cyclicality of commodity-based businesses.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy for the period, consistent with retaining earnings for operational needs and potential growth initiatives. As an agricultural technology firm operating in a competitive market, Kingsino appears to prioritize reinvestment over shareholder distributions. The capital expenditure level relative to operating cash flow indicates ongoing investment in business operations rather than aggressive expansion, suggesting a focus on maintaining competitive positioning within its core markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.10 billion and a beta of 0.55, the market prices Kingsino as less volatile than the broader market, potentially reflecting its defensive sector positioning. The valuation multiples derived from current earnings suggest market expectations for improved future profitability rather than current earnings power. The company's exposure to both agricultural commodities and telecommunications services creates a unique valuation profile that incorporates elements from both defensive and growth sectors.

Strategic Advantages And Outlook

Kingsino's integrated approach to animal nutrition and breeding services provides competitive advantages through vertical integration within the agricultural value chain. The company's diversification into telecommunications services offers revenue stability beyond cyclical agricultural markets. Future performance will depend on efficiency improvements in core feed operations, successful scaling of technical services, and effective management of financial leverage. The outlook remains tied to China's agricultural modernization trends and consumer demand for protein products.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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