investorscraft@gmail.com

Intrinsic ValueShanghai Dasheng Agriculture Finance Technology Co., Ltd. (1103.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shanghai Dasheng Agriculture Finance Technology operates a diversified business model spanning agricultural inputs and financial services within China. Its core operations are segmented into three areas: supplying agricultural and petrochemical products like fertilizers and fuel oil, providing financial leasing and commercial factoring services, and producing and distributing agrochemical products including pesticides. The company aims to serve the broader agricultural supply chain by integrating product distribution with tailored financial solutions. This positions it within the competitive basic materials sector, focusing on the essential needs of China's agricultural industry. Despite its strategic intent to be an integrated provider, the company operates in a highly fragmented market with significant competitive pressures from larger, more specialized firms in both the chemical and financial services domains. Its market position is challenged by its relatively small scale and the operational complexities of managing such diverse business lines.

Revenue Profitability And Efficiency

The company reported zero revenue for FY2022, indicating a complete halt in its core operating activities. This was accompanied by a substantial net loss of HKD 1.64 billion and negative operating cash flow, reflecting severe operational distress and significant inefficiencies. The absence of revenue generation points to fundamental challenges in its business model execution.

Earnings Power And Capital Efficiency

Earnings power is severely impaired, with a diluted EPS of -HKD 0.17 and deeply negative cash flow from operations. The minimal capital expenditure of HKD -10,000 suggests a near-total lack of investment in productive assets, indicating extremely poor capital efficiency and an inability to generate returns from invested capital.

Balance Sheet And Financial Health

The balance sheet shows significant financial stress, with high total debt of HKD 1.24 billion vastly overshadowing a minimal cash position of HKD 483,000. This severe liquidity crunch and substantial leverage indicate a critically weak financial health position, raising serious concerns about the company's solvency and ability to meet its obligations.

Growth Trends And Dividend Policy

No growth is evident, with zero revenue and massive losses representing a severe contraction. The company has no dividend policy, as confirmed by a dividend per share of zero, which is consistent with its loss-making position and the imperative to preserve all available capital for survival rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 133.7 million, the market assigns a minimal valuation that likely reflects the company's distressed state and operational paralysis. The low beta of 0.54 suggests the stock is perceived as having limited correlation to broader market movements, possibly due to its unique, troubled situation.

Strategic Advantages And Outlook

The company's strategic outlook is profoundly challenged. Its attempt to integrate agricultural supply with financial services has not yielded operational success, as evidenced by the complete lack of revenue. The critical financial position and halted operations suggest a highly uncertain future, with survival and restructuring being the primary concerns rather than competitive advantages.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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