investorscraft@gmail.com

Intrinsic ValueAnhui Huilong Agricultural Means of Production Co.,Ltd. (002556.SZ)

Previous Close$6.58
Intrinsic Value
Upside potential
Previous Close
$6.58

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 Huilong Agricultural Means of Production operates as a key distributor of essential agricultural inputs within China's basic materials sector. The company's core revenue model centers on the wholesale and retail distribution of fertilizers, pesticides, and seeds through an extensive physical network. This integrated supply chain includes numerous distribution centers complemented by approximately 2,800 franchise stores, positioning the firm as a critical intermediary between agricultural chemical producers and the vast Chinese farming community. Operating in the highly competitive agricultural inputs industry, the company serves both domestic and international markets from its Hefei headquarters. Its market position is strengthened by its scale and logistical capabilities, which enable it to efficiently serve rural agricultural regions. The business is inherently tied to agricultural cycles and government policies supporting food security, creating both opportunities and vulnerabilities based on seasonal demand and regulatory changes affecting the farming sector.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 15.65 billion for the period, demonstrating significant scale in its distribution operations. However, net income of CNY 168.9 million indicates relatively thin margins characteristic of the agricultural distribution sector. The negative operating cash flow of CNY 154.2 million, coupled with capital expenditures of CNY 261.4 million, suggests potential working capital pressures or strategic investments in network expansion that impacted cash generation during this fiscal period.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.18, reflecting the company's earnings capacity relative to its equity base. The divergence between reported net income and negative operating cash flow warrants attention regarding the sustainability of earnings quality. Capital allocation appears focused on maintaining and expanding the physical distribution infrastructure, as evidenced by the meaningful capital expenditure outlay during the period.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 962.0 million against total debt of CNY 2.65 billion, indicating a leveraged financial structure common in capital-intensive distribution businesses. The debt level suggests reliance on financing to support inventory and receivables cycles inherent in agricultural supply operations. The company's beta of 0.615 indicates lower volatility compared to the broader market, potentially reflecting the defensive nature of agricultural inputs.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.20, which exceeds the diluted EPS of CNY 0.18, indicating a payout ratio above 100% for the period. This dividend policy suggests a commitment to shareholder returns despite earnings pressure, though sustainability depends on future profitability improvements or alternative funding sources. Growth trends appear challenged by the current margin profile and cash flow dynamics.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.09 billion, the company trades at a valuation that reflects its position in the agricultural supply chain. The market appears to be pricing in the challenges evident in the current financial metrics, including margin compression and cash flow concerns. The valuation multiple must be assessed in context of the company's scale and strategic role in China's agricultural ecosystem.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its extensive distribution network and established market presence in China's agricultural sector. However, the outlook is tempered by operational efficiency challenges reflected in the current financial metrics. Success will depend on improving working capital management, optimizing the franchise store network, and potentially diversifying service offerings to enhance profitability in a competitive market environment subject to agricultural policy influences.

Sources

Company filingsMarket 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