investorscraft@gmail.com

Intrinsic ValueSinofert Holdings Limited (0297.HK)

Previous CloseHK$1.70
Intrinsic Value
Upside potential
Previous Close
HK$1.70

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

Sinofert Holdings Limited is a prominent integrated fertilizer enterprise operating primarily within Mainland China's agricultural inputs sector. The company functions across three core segments: Basic Fertilizers, Distribution, and Production, offering a comprehensive portfolio that includes nitrogen, phosphate, and potash raw materials, as well as finished compound fertilizers and feedstuffs. Its vertically integrated model encompasses everything from phosphate mine exploration to R&D, manufacturing, import/export, and extensive distribution and retail networks, positioning it as a key supplier in the region's food security chain. As a subsidiary of Syngenta Group, Sinofert benefits from significant strategic alignment and resources within the global agricultural ecosystem, enhancing its supply chain stability and market reach. The company's operations are deeply entrenched in servicing the vast Chinese agricultural market, making it a critical player in the basic materials sector focused on enhancing crop productivity and supporting national food self-sufficiency initiatives.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 21.26 billion, achieving a net income of HKD 1.06 billion. This translates to a net profit margin of approximately 5%, indicating moderate profitability within its competitive industry. Operating cash flow was robust at HKD 1.04 billion, supporting its operational needs and strategic investments.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of HKD 0.15. Capital expenditures of HKD -257 million were more than covered by operating cash flow, indicating efficient internal funding of investments and strong capital discipline for maintaining and upgrading its production and distribution assets.

Balance Sheet And Financial Health

The balance sheet appears healthy with a strong liquidity position, evidenced by cash and equivalents of HKD 3.10 billion. Total debt stands at HKD 1.87 billion, resulting in a conservative net cash position. This low leverage provides significant financial flexibility and resilience against market cyclicality.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of HKD 0.0571. This represents a payout from earnings, signaling a commitment to returning capital while retaining sufficient funds for reinvestment in its core fertilizer and distribution operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 10.33 billion, the stock trades at a P/E ratio derived from its current earnings. A beta of 0.582 suggests the market perceives it as a less volatile investment compared to the broader market, potentially reflecting its defensive characteristics within the agricultural sector.

Strategic Advantages And Outlook

The company's primary strategic advantage is its vertical integration and position as a key subsidiary of Syngenta Group, providing supply chain security and synergies. Its focus on the essential agricultural inputs market in China offers a stable long-term outlook, though it remains subject to commodity price fluctuations and government agricultural policies.

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