investorscraft@gmail.com

Intrinsic ValueLimin Group Co., Ltd. (002734.SZ)

Previous Close$21.30
Intrinsic Value
Upside potential
Previous Close
$21.30

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

Limin Group Co., Ltd. operates as a specialized agrochemical company focused on the research, development, manufacturing, and global marketing of fungicides and other pesticide products. Its core revenue model is built on producing and selling a diverse portfolio of pesticide technical materials and formulated preparations, including mancozeb, cymoxanil, and difenoconazole. The company is deeply embedded within the Basic Materials sector, specifically the Agricultural Inputs industry, serving the critical need for crop protection solutions to enhance agricultural yields. Limin Group has established a significant international footprint, distributing its products across approximately 70 countries and regions, which underscores its global market integration. This extensive distribution network positions it as a notable player in the competitive global agrochemical market, leveraging its manufacturing base in Xinyi, China. The company's strategic focus on fungicides provides a specialized niche, catering to the persistent demand for effective disease control in major crops worldwide, thereby securing its role as a key supplier in the agricultural value chain.

Revenue Profitability And Efficiency

For the fiscal year, Limin Group reported revenue of CNY 4.24 billion. The company achieved a net income of CNY 81.4 million, indicating a net profit margin of approximately 1.9%. Operating cash flow was robust at CNY 373.8 million, significantly exceeding net income and demonstrating strong cash conversion from its core operations. Capital expenditures of CNY 98.0 million were focused on maintaining and potentially expanding production capabilities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.22. The substantial generation of operating cash flow, which is over four times the reported net income, highlights effective working capital management and the underlying earnings power of the business. This strong cash flow provides a solid foundation for funding future investments, servicing debt, and returning capital to shareholders.

Balance Sheet And Financial Health

Limin Group maintains a cash balance of CNY 666.1 million against total debt of CNY 2.00 billion. The resulting net debt position is approximately CNY 1.34 billion. The company's beta of 0.645 suggests its stock has historically been less volatile than the broader market. The relationship between cash, debt, and operating cash flow will be a key factor in assessing its financial flexibility and risk profile.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, declaring a dividend per share of CNY 0.4. This dividend notably exceeds the diluted EPS of CNY 0.22, indicating a payout ratio over 100%, which may be supported by the strong operating cash flow generation. The global reach across 70 countries provides a diversified revenue base for potential growth, subject to agricultural cycles and regulatory environments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.18 billion, the market valuation implies a significant premium to the company's annual revenue. The low beta indicates that the market perceives the stock as a relatively defensive holding, potentially reflecting the stable, non-discretionary nature of demand for essential agricultural inputs despite the inherent cyclicality of the sector.

Strategic Advantages And Outlook

Limin Group's primary strategic advantages include its specialized product portfolio focused on fungicides, an extensive global distribution network, and integrated R&D and manufacturing capabilities. The outlook is tied to global agricultural productivity demands, pesticide regulation trends, and commodity prices. Success will depend on the company's ability to innovate, manage costs, and navigate the complex international regulatory landscape governing agrochemicals.

Sources

Company Description and Financial Data as Provided

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