investorscraft@gmail.com

Intrinsic ValueCOFCO Technology & Industry Co., Ltd. (301058.SZ)

Previous Close$11.95
Intrinsic Value
Upside potential
Previous Close
$11.95

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

COFCO Technology & Industry Co., Ltd. operates as a specialized industrial machinery company focused on the critical grain, oil, and cold chain sectors. Its core revenue model is bifurcated into high-value engineering services and equipment manufacturing. The engineering segment provides comprehensive design consulting, mechanical and electrical system integration, and turnkey project contracting, serving the entire project lifecycle. The manufacturing arm produces essential processing equipment, including mills, high square sieves, drying systems, and oil extraction machinery, which are vital for agricultural product processing and storage infrastructure. Operating within the industrials sector, the company occupies a strategic niche by catering to food security and supply chain modernization, which are national priorities in China. Its position is strengthened by its affiliation with COFCO Group, one of China's largest state-owned food processors, providing a stable client base and deep industry insight. This connection offers a significant competitive moat, differentiating it from generic machinery manufacturers. The company's focus on technological solutions for grain storage and oil processing aligns with long-term trends in agricultural efficiency and food safety, positioning it as an integral player in China's foundational industries.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.65 billion. Net income stood at CNY 233.7 million, translating to a net profit margin of around 8.8%, indicating reasonable profitability within its capital-intensive industry. Operational efficiency is demonstrated by robust operating cash flow of CNY 514.3 million, which significantly exceeds capital expenditures, suggesting healthy conversion of earnings into cash from its project-based and manufacturing activities.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.46. The substantial positive operating cash flow, which is more than double the reported net income, underscores strong underlying earnings quality and effective working capital management. The minimal capital expenditure relative to operating cash flow highlights a capital-light model for its engineering services, contributing to high cash-based returns on invested capital.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional financial health, characterized by a strong liquidity position. Cash and cash equivalents of CNY 2.03 billion vastly exceed total debt of just CNY 52.2 million, resulting in a net cash position. This minimal leverage provides significant financial flexibility to fund future growth initiatives, weather economic cycles, or return capital to shareholders without straining its financial structure.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.15 per share. The payout appears sustainable given the strong cash flow generation and net cash balance sheet. Future growth is likely tied to continued investment in China's agricultural infrastructure and cold chain logistics, sectors supported by long-term government policy aimed at enhancing food security and supply chain resilience.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.79 billion, the market assigns a valuation that reflects its specialized niche and stable financial profile. The beta of 0.358 suggests the stock is perceived as less volatile than the broader market, potentially due to its defensive end-markets in essential food infrastructure and its strong balance sheet, which reduces financial risk.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its synergistic relationship with its parent, COFCO Group, ensuring a steady pipeline of projects and deep domain expertise. Its focus on technologically advanced solutions for grain and oil processing positions it to benefit from industry modernization trends. The outlook is stable, supported by national strategic imperatives in food security, though growth is contingent on the capital expenditure cycles within the agricultural and logistics sectors it serves.

Sources

Company Description and Financial Data Provided

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