investorscraft@gmail.com

Intrinsic ValueChaoda Modern Agriculture (Holdings) Limited (0682.HK)

Previous CloseHK$0.32
Intrinsic Value
Upside potential
Previous Close
HK$0.32

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

Chaoda Modern Agriculture operates as a vertically integrated agricultural producer, cultivating and distributing a diverse portfolio of over fifteen fruits and vegetables, including specialty items like netted melon and purple cabbage, alongside livestock breeding. Its core revenue model is built on direct sales from its farming operations, supplemented by agency services, crop trading, and wholesale logistics, creating a multifaceted agribusiness platform. Operating primarily in Hong Kong with international reach, the company occupies a niche position in the consumer defensive sector, focusing on fresh produce supply chains. While it engages in R&D for organism technologies and property holding, its market position remains that of a smaller, specialized agricultural enterprise rather than a dominant broad-line producer, catering to specific regional demand for fresh, locally-sourced agricultural products.

Revenue Profitability And Efficiency

The company generated HKD 74.5 million in revenue for the period but reported a net loss of HKD 16.8 million, indicating significant profitability challenges. Operational cash flow was negative HKD 664,000, further highlighting inefficiencies in converting sales into cash. Capital expenditures of HKD 1.0 million suggest ongoing investment, but the overall financial performance reflects operational difficulties within its agricultural activities.

Earnings Power And Capital Efficiency

Chaoda's earnings power is currently weak, with a diluted EPS of -HKD 0.0051. The negative operating cash flow and net income demonstrate an inability to generate positive returns on its capital base. The company's capital allocation appears strained, as investments are not yielding profitable operations or positive cash generation from core business activities.

Balance Sheet And Financial Health

The balance sheet shows strength in liquidity with HKD 89.0 million in cash against minimal total debt of HKD 4.6 million, providing a substantial buffer. This conservative leverage position offers financial flexibility despite operational losses. The strong cash position relative to the company's market capitalization suggests a solid foundation for weathering current challenges.

Growth Trends And Dividend Policy

Current financial metrics indicate contraction rather than growth, with negative profitability and cash flow. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve capital. There is no evidence of revenue expansion or operational scaling in the reported period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 57.7 million, the company trades at a significant discount to its cash holdings, reflecting market skepticism about its operational turnaround prospects. The low beta of 0.409 suggests relative insulation from broader market movements, but investors appear to price in continued challenges in monetizing agricultural assets effectively.

Strategic Advantages And Outlook

The company's primary advantage lies in its strong liquidity position, which provides runway for operational improvements. However, the outlook remains challenging given persistent losses across farming, trading, and logistics segments. Success depends on achieving operational efficiency and potentially leveraging its R&D capabilities to develop higher-margin agricultural products or technologies.

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