investorscraft@gmail.com

Intrinsic ValueZhanjiang Guolian Aquatic Products Co., Ltd. (300094.SZ)

Previous Close$4.00
Intrinsic Value
Upside potential
Previous Close
$4.00

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

Zhanjiang Guolian Aquatic Products Co., Ltd. operates as a vertically integrated seafood enterprise within China's packaged foods sector. The company's core revenue model encompasses the entire aquaculture value chain, from research and breeding to processing, freezing, and distribution of aquatic products. Its primary offerings include fresh prawns, shrimp, various fish species, and value-added prepared seafood items such as prepacked and crumbed products. This comprehensive approach allows Guolian to control quality and costs from hatchery to consumer. The company further diversifies its operations through the manufacture and sale of aquatic feeds, creating an additional revenue stream while supporting its core farming activities. Operating since 2001 from its Zhanjiang headquarters, the company has established a significant presence in both domestic Chinese and international markets. Its vertical integration strategy positions it to capitalize on growing global seafood demand while managing the inherent volatility of aquaculture production cycles. The company competes in a fragmented but essential segment of the consumer defensive sector, where food safety, traceability, and sustainable practices are increasingly important differentiators for both retail and foodservice customers.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 3.41 billion for the period. However, this was accompanied by a substantial net loss of CNY -742 million, indicating significant profitability challenges. Operating cash flow remained positive at CNY 29.4 million, though it was substantially lower than the reported net loss, suggesting non-cash charges impacted earnings. Capital expenditures of CNY -27.5 million were modest relative to the operating cash flow, indicating a constrained investment environment.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY -0.67, reflecting the company's current lack of earnings power. The modest positive operating cash flow, while a positive signal, is insufficient to cover the substantial net loss, pointing to potential issues with inventory valuation, asset impairments, or other non-operating expenses. The relationship between operating cash flow and capital expenditures suggests limited capacity for reinvestment in the business without external financing.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 377.7 million against total debt of CNY 1.24 billion, indicating a leveraged financial structure. This debt-to-cash ratio suggests potential liquidity constraints, particularly in light of the reported net loss. The balance sheet structure will require careful management to ensure ongoing operational flexibility and meet financial obligations during this period of profitability challenges.

Growth Trends And Dividend Policy

Given the substantial net loss reported for the period, the company has suspended dividend payments, with a dividend per share of zero. The current financial performance does not support a return of capital to shareholders. Growth trends appear challenged by the significant profitability issues, though the company continues to generate substantial revenue from its core aquaculture operations, maintaining its market presence despite financial headwinds.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.42 billion, the market valuation appears to incorporate expectations for a potential recovery, given the company's revenue base and market position. The beta of 0.838 suggests lower volatility than the broader market, possibly reflecting the defensive nature of the food industry. However, the current valuation must be viewed in context of the significant losses and leveraged balance sheet.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its vertical integration across the aquaculture value chain, from feed production to processed seafood. This structure provides potential cost control and quality assurance benefits. The outlook remains challenging due to the current profitability issues and leveraged balance sheet. Success will depend on the company's ability to restore profitability through operational improvements, cost management, and potentially restructuring its debt obligations while maintaining its core market position.

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