investorscraft@gmail.com

Intrinsic ValueXinjiang Tianshan Animal Husbandry Bio-engineering Co., Ltd. (300313.SZ)

Previous Close$8.24
Intrinsic Value
Upside potential
Previous Close
$8.24

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

Xinjiang Tianshan Animal Husbandry Bio-engineering Co., Ltd. operates as an integrated livestock enterprise focused on cattle and sheep breeding within China's agricultural sector. The company leverages biological genetic technology as its core competency, specializing in genetic material provision including embryo services to enhance livestock varieties. This positions it at the technological forefront of animal husbandry improvement, serving the broader livestock industry with advanced breeding solutions. Its operations span the entire value chain, from genetic research and breeding to fattening, slaughtering, processing, and ultimately selling beef cattle and mutton products. This vertical integration allows the company to capture value across multiple stages of production while maintaining quality control. Operating from its base in Changji, Xinjiang, the company benefits from proximity to pastoral regions, supporting its breeding activities. Within China's consumer defensive sector, it addresses fundamental protein demand, though it operates in a competitive and cyclical agricultural market. Its focus on biogenetic technology aims to differentiate its offerings and improve livestock efficiency, targeting both genetic service clients and end consumers of beef and mutton products.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 137.6 million for the period, indicating a relatively small-scale operation within its sector. However, it recorded a significant net loss of CNY 65.9 million, reflecting substantial profitability challenges. The diluted earnings per share of -CNY 0.21 further underscores these difficulties. Despite the loss, the company generated positive operating cash flow of CNY 14.4 million, suggesting some operational cash generation ability distinct from its accounting losses.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the substantial net loss. The positive operating cash flow provides a modest buffer, but the company's ability to generate sustainable profits remains questionable. Capital expenditures were limited at CNY 2.7 million, indicating restrained investment in growth assets. The efficiency of capital deployment will be critical for improving future earnings potential and achieving profitability.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 24.5 million against total debt of CNY 83.1 million, indicating a leveraged position with debt substantially exceeding liquid assets. This debt burden, combined with ongoing operational losses, presents financial health challenges. The company's ability to service its debt obligations while funding operations will be a key monitorable going forward.

Growth Trends And Dividend Policy

The company does not pay dividends, consistent with its loss-making position and need to conserve capital. Growth trends are challenging to assess from single-period data, but the current financial results suggest the company is in a difficult phase. Future growth will likely depend on improving operational efficiency and achieving scale in its integrated livestock operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.6 billion, the market appears to be valuing the company significantly above its current revenue base, potentially reflecting expectations for future growth or recovery. The beta of 0.309 suggests lower volatility than the broader market, which may indicate perceived defensive characteristics despite the company's current challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its vertical integration and focus on biogenetic technology for livestock improvement. However, the outlook is clouded by current profitability challenges and financial leverage. Success will depend on effectively monetizing its technological capabilities, improving operational efficiency, and navigating the cyclical nature of agricultural markets. The company's ability to execute its integrated business model profitably will be critical for long-term viability.

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