investorscraft@gmail.com

Intrinsic ValueStanley Agriculture Group Co.,Ltd. (002588.SZ)

Previous Close$11.42
Intrinsic Value
Upside potential
Previous Close
$11.42

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

Stanley Agriculture Group Co., Ltd. operates as a significant player in China's agricultural inputs sector, specializing in the development, production, and distribution of a comprehensive portfolio of compound fertilizers. The company's core revenue model is built on manufacturing and selling essential crop nutrition products, including its signature sanan fertilizers, phosphate-based solutions, water-soluble formulas, and specialized offerings like zinc power fertilizers. Operating within the broader basic materials industry, the company serves the vast agricultural landscape of China, catering to the needs of farmers seeking to enhance crop yield and soil health. Its market position is anchored by a long operational history dating back to 1992, providing it with established production expertise and distribution channels. The company's strategic focus on a diversified product line allows it to address various soil and crop requirements, positioning it as a integrated supplier in a competitive and essential market. This focus on compound fertilizers, which combine multiple nutrients, aligns with modern agricultural practices aimed at efficiency and effectiveness, solidifying its role in China's food security infrastructure.

Revenue Profitability And Efficiency

For the fiscal year, Stanley Agriculture Group reported robust revenue of approximately CNY 10.26 billion, demonstrating its significant scale within the fertilizer market. The company converted this top-line performance into a net income of CNY 826 million, indicating a healthy profit margin. Operational cash flow was positive at CNY 480.8 million, though it was substantially outweighed by significant capital expenditures of nearly CNY 980 million, suggesting a period of heavy investment in production capacity or operational infrastructure.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted earnings per share of CNY 0.72, reflecting its ability to generate profits for its shareholders. The substantial gap between operating cash flow and capital expenditures highlights a strategic focus on reinvesting into the business. This significant capital outlay, while impacting short-term cash generation, is typically directed towards enhancing long-term operational efficiency, expanding production capabilities, or improving technological processes to sustain competitive advantage.

Balance Sheet And Financial Health

Stanley Agriculture maintains a solid financial foundation with cash and cash equivalents of CNY 1.21 billion. This provides a considerable liquidity buffer against its total debt of CNY 1.16 billion. The near parity between cash reserves and debt obligations suggests a manageable leverage position and prudent financial management, contributing to overall stability and reducing vulnerability to interest rate fluctuations or economic downturns.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning value to shareholders through a dividend policy, with a dividend per share of CNY 0.26 declared for the period. This payout, against an EPS of CNY 0.72, indicates a sustainable dividend yield and a shareholder-friendly capital allocation strategy. The concurrent high level of capital expenditure points towards a balanced approach that funds both future growth initiatives and immediate investor returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.14 billion, the market valuation reflects the company's established position and financial performance. A beta of 0.612 suggests that the stock has historically been less volatile than the broader market, which may appeal to investors seeking exposure to the agricultural sector with a lower risk profile. This valuation incorporates expectations for stable demand in the essential agricultural inputs industry.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its long-standing presence, diversified product portfolio, and integrated business model within China's critical agriculture sector. The outlook is tied to the consistent demand for agricultural productivity enhancements. The significant capital investments undertaken signal management's confidence in future growth prospects, aiming to strengthen its market position and operational capabilities in a strategically important industry for the national economy.

Sources

Company FilingsShenzhen 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