investorscraft@gmail.com

Intrinsic ValueChina Agri-Products Exchange Limited (0149.HK)

Previous CloseHK$0.07
Intrinsic Value
Upside potential
Previous Close
HK$0.07

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

China Agri-Products Exchange Limited operates as a specialized real estate and market operator focused on agricultural wholesale markets across China. Its core revenue model is dual-faceted, generating income from the operation and management of these large-scale exchange markets and from the strategic sale of developed properties. The company provides critical infrastructure for the agricultural supply chain, offering trading spaces, logistics support, and ancillary financial services to facilitate commerce between producers, distributors, and retailers. This positions it within the niche real estate services sector, catering specifically to the agricultural economy. Its market position is geographically diversified but regionally focused, with a portfolio of key assets in major agricultural provinces like Hubei, Henan, and Guangxi, serving as essential hubs for local food distribution networks.

Revenue Profitability And Efficiency

The company generated HKD 698.4 million in revenue for FY2024. Profitability was marginal, with net income of HKD 7.4 million, translating to a very thin net margin. Operating cash flow was robust at HKD 161.5 million, significantly exceeding net income, indicating strong cash conversion from its operations despite the low bottom-line figure.

Earnings Power And Capital Efficiency

Earnings power appears constrained, as evidenced by minimal diluted EPS of HKD 0.0007. The substantial positive operating cash flow suggests the core business model generates cash, but capital expenditures of HKD -21.9 million indicate a relatively low level of ongoing investment in maintaining or expanding its physical market assets during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 283.0 million against a significant total debt burden of HKD 1.35 billion. This high leverage ratio is a key indicator of financial risk, suggesting the company is heavily reliant on debt financing to support its operations and property development activities, which warrants careful monitoring.

Growth Trends And Dividend Policy

The company has adopted a conservative shareholder returns policy, paying no dividend (HKD 0 per share). This aligns with a strategy likely focused on preserving capital, managing its substantial debt load, and potentially funding future development or operational needs internally rather than distributing earnings.

Valuation And Market Expectations

With a market capitalization of approximately HKD 826 million, the market assigns a modest valuation. The low beta of 0.292 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its niche, essential service nature, though this is tempered by its leveraged financial structure.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established network of essential agricultural wholesale markets, which serve as critical infrastructure within regional food supply chains. Its outlook is tied to the stability of China's agricultural sector and its ability to manage its high debt load while navigating regional economic conditions and property market dynamics.

Sources

Company Annual ReportHong Kong 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