investorscraft@gmail.com

Intrinsic ValueLontrue Co., Ltd. (300175.SZ)

Previous Close$6.39
Intrinsic Value
Upside potential
Previous Close
$6.39

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

Lontrue Co., Ltd. operates as an integrated agricultural enterprise specializing in the cultivation, processing, and distribution of fresh and processed fruit products within China's consumer defensive sector. The company's core revenue model is built on vertical integration, spanning from fruit cultivation and storage to the sale of fresh fruits, nuts, dried fruits, and packaged fruit products. Its primary offerings include apples, raisins, and pine nuts, which it sells directly to the food industry and also provides OEM services. This positions Lontrue within the broader agricultural farm products industry, competing in a market characterized by seasonal demand and price volatility for perishable goods. The company's international operations suggest an ambition to diversify its geographic revenue streams beyond the domestic Chinese market. Its market position is that of a specialized processor and distributor, rather than a commodity-scale producer, focusing on value-added products like packaged and OEM items to differentiate itself from larger agricultural conglomerates.

Revenue Profitability And Efficiency

For the fiscal year, Lontrue reported revenue of CNY 245.4 million but experienced a net loss of CNY 36.4 million, resulting in negative diluted EPS of CNY -0.08. The company's operational efficiency was challenged, as evidenced by negative operating cash flow of CNY -34.7 million. This cash outflow, combined with relatively modest capital expenditures of CNY -3.9 million, indicates potential strain on its core business operations and an inability to generate positive cash from its primary agricultural activities during the period.

Earnings Power And Capital Efficiency

The company's earnings power was significantly impaired, with the net loss reflecting operational challenges. The negative operating cash flow further underscores difficulties in converting revenue into cash. Capital expenditure levels were low relative to the operating cash outflow, suggesting limited investment in productive assets. This combination points to weak capital efficiency and raises questions about the sustainability of the current business model without improvements in operational performance or external financing.

Balance Sheet And Financial Health

Lontrue maintained a cash position of CNY 67.9 million against total debt of CNY 15.3 million, indicating a net cash position that provides some short-term liquidity buffer. The debt level appears manageable relative to the cash reserves. However, the consistent negative cash flows from operations could gradually erode this liquidity position if not addressed, potentially affecting the company's medium-term financial health despite the current favorable cash-to-debt ratio.

Growth Trends And Dividend Policy

The company's financial performance shows contraction rather than growth, with profitability challenges evident in the reported net loss. The dividend policy remains conservative, with no dividend distribution recorded for the period. This aligns with the company's current unprofitable status and negative cash generation, prioritizing capital preservation over shareholder returns. The absence of dividends reflects management's focus on navigating operational challenges rather than pursuing aggressive growth or shareholder distribution strategies.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.0 billion, the market valuation appears to incorporate expectations beyond the current weak financial performance. The beta of 1.00 suggests the stock's volatility is in line with the broader market. The valuation multiple relative to negative earnings indicates investors may be pricing in potential recovery or strategic value in the company's agricultural assets and market position, despite the present operational difficulties.

Strategic Advantages And Outlook

Lontrue's strategic advantages lie in its vertical integration within the fruit value chain and its diversified product portfolio spanning fresh, dried, and packaged fruits. The company's OEM capabilities and international operations provide additional revenue channels. However, the outlook remains challenging given the current profitability issues and negative cash flow generation. Success will depend on improving operational efficiency, managing seasonal volatility, and potentially leveraging its integrated model to capture higher-margin opportunities in the competitive agricultural products market.

Sources

Company FilingsFinancial Data Provider

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