investorscraft@gmail.com

Intrinsic ValueSichuan Guoguang Agrochemical Co., Ltd. (002749.SZ)

Previous Close$14.01
Intrinsic Value
Upside potential
Previous Close
$14.01

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

Sichuan Guoguang Agrochemical operates as a specialized chemical company focused on the agricultural sector, with a comprehensive portfolio spanning plant growth regulators, fertilizers, fungicides, insecticides, and herbicides. The company's core revenue model is built on the research, development, manufacturing, and distribution of these essential crop protection and enhancement products, primarily serving the vast Chinese agricultural market while maintaining a growing international export footprint. Operating within the competitive basic materials sector, the company leverages its long-standing presence since 1984 to establish trust and reliability among farmers and distributors. Its strategic positioning combines traditional chemical expertise with emerging bio-pesticide offerings, catering to evolving regulatory and environmental standards. The international sales reach to markets including the United States, Japan, and Southeast Asia demonstrates its capability to meet diverse agricultural needs and quality requirements, distinguishing it from purely domestic competitors. This dual focus on both domestic strength and global expansion provides a balanced market approach that mitigates regional economic fluctuations and capitalizes on global food security trends.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.99 billion, achieving a net income of CNY 367 million. This translates to a robust net profit margin of around 18.5%, indicating effective cost management and pricing power within its product segments. The company generated operating cash flow of CNY 437.7 million, significantly exceeding its capital expenditures of CNY 74.6 million, demonstrating strong cash conversion from its core operations.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.80. The substantial operating cash flow relative to net income suggests high-quality earnings that are well-supported by actual cash generation. The modest capital expenditure requirements indicate an asset-light or highly efficient operational model, allowing for strong free cash flow generation that can be deployed for strategic initiatives or returned to shareholders.

Balance Sheet And Financial Health

Sichuan Guoguang maintains an exceptionally strong balance sheet with cash and equivalents of CNY 1.42 billion against minimal total debt of just CNY 16.8 million. This results in a net cash position that significantly enhances financial stability and provides substantial flexibility for future investments, acquisitions, or weathering industry downturns. The low debt level indicates a conservative financial strategy and minimal financial risk.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend policy, declaring a dividend per share of CNY 1.3 for the period. This dividend substantially exceeds the diluted EPS, suggesting a special distribution potentially funded from the company's strong cash reserves. The payout reflects confidence in the company's liquidity position and commitment to returning capital to shareholders, though such a high payout ratio may not be sustainable annually without recurring special circumstances.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.91 billion, the company trades at a price-to-earnings ratio of around 18.8x based on current earnings. The beta of 0.186 indicates significantly lower volatility compared to the broader market, suggesting investors perceive it as a defensive holding within the materials sector. This low correlation to market movements may reflect the essential nature of agricultural inputs regardless of economic cycles.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established market presence, diversified product portfolio, and strong export capabilities. The outlook appears stable given the consistent demand for agricultural inputs driven by global food production needs. The substantial net cash position provides a significant buffer against market volatility and opportunities for strategic investments in research or market expansion to drive future growth while maintaining financial discipline.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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