investorscraft@gmail.com

Intrinsic ValueFujian Jinsen Forestry Co.,Ltd (002679.SZ)

Previous Close$11.49
Intrinsic Value
Upside potential
Previous Close
$11.49

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

Fujian Jinsen Forestry operates as a specialized forestry enterprise within China's basic materials sector, focusing on sustainable forest management and related agricultural activities. The company's core revenue model is built upon a vertically integrated approach that spans afforestation, timber sales, and the cultivation of green seedlings and Chinese herbal medicines. This diversified operational framework allows Jinsen Forestry to capture value across multiple stages of the forestry value chain, from initial planting to the sale of processed wood products and specialty agricultural goods. As a subsidiary of Fujian Jiangle Forestry Corporation, the company benefits from established regional expertise and infrastructure in China's forestry industry, positioning it to serve domestic market demands for timber and sustainable agricultural products. The company's strategic focus on bamboo and primary agriculture products further diversifies its revenue streams and mitigates risks associated with commodity price fluctuations in the timber market. Operating primarily in the Sanming region of Fujian province, Jinsen Forestry leverages local ecological conditions favorable for forest growth while adhering to China's environmental regulations and sustainable forestry practices. This regional specialization provides competitive advantages in logistics and resource management, though it also creates geographic concentration risks. The company's market position reflects a niche player in China's fragmented forestry sector, where scale advantages are balanced against local knowledge and sustainable harvesting capabilities.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 150.7 million for the period, with net income reaching CNY 10.4 million, indicating a net profit margin of roughly 6.9%. Operating cash flow was substantially positive at CNY 77.0 million, significantly exceeding net income and suggesting strong cash conversion efficiency. Capital expenditures of CNY 19.1 million reflect ongoing investments in maintaining and developing forestry assets, which is typical for capital-intensive forestry operations requiring long-term asset management.

Earnings Power And Capital Efficiency

Jinsen Forestry generated diluted EPS of CNY 0.04, demonstrating modest but positive earnings power relative to its market capitalization. The company's operating cash flow of CNY 77.0 million substantially exceeded its capital expenditures, indicating healthy free cash flow generation. This cash flow profile supports the company's ability to fund ongoing operations while maintaining its forest assets, though the capital-intensive nature of forestry requires continuous reinvestment for sustainable harvesting cycles.

Balance Sheet And Financial Health

The company maintains CNY 183.2 million in cash and equivalents against total debt of CNY 1.07 billion, indicating a leveraged financial position common in asset-heavy forestry businesses. The debt level likely reflects long-term financing for forest acquisitions and development projects. The liquidity position appears adequate for near-term obligations, though the debt-to-equity structure warrants monitoring given the cyclical nature of timber markets and the long gestation periods for forestry investments.

Growth Trends And Dividend Policy

Jinsen Forestry maintained a dividend payment of CNY 0.0366 per share, representing a payout ratio of approximately 91.5% based on reported EPS. This high payout ratio suggests a shareholder-friendly distribution policy, though it may limit retained earnings available for expansion. The company's growth trajectory appears stable rather than aggressive, focusing on sustainable forestry management rather than rapid expansion, which aligns with the long-term nature of forest asset development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.57 billion, the company trades at a significant premium to book value, reflecting market expectations for future timber price appreciation and the intrinsic value of its forest assets. The beta of 0.887 indicates slightly less volatility than the broader market, typical for companies with hard asset backing. Valuation metrics suggest investors price the company based on its asset base and sustainable yield potential rather than current earnings multiples.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration, sustainable forestry practices, and regional expertise in Fujian's timber markets. Its outlook is tied to China's domestic demand for wood products and agricultural commodities, with potential growth drivers including urbanization trends and environmental policies favoring sustainable forestry. Challenges include commodity price volatility, long investment cycles, and regulatory requirements governing forest management and harvesting activities in China.

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