investorscraft@gmail.com

Intrinsic ValueGansu Yasheng Industrial (Group) Co., Ltd. (600108.SS)

Previous Close$3.74
Intrinsic Value
Upside potential
Previous Close
$3.74

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

Gansu Yasheng Industrial operates as a diversified agricultural producer in China's consumer defensive sector, specializing in the cultivation, processing, and distribution of niche agricultural products including forage, hops, potatoes, and specialty crops. The company employs an integrated business model that spans from research and development to final sales, positioning itself as a vertically oriented supplier to agricultural and brewing industries. Its strategic focus on high-value crops like hops provides a competitive edge in serving China's growing beverage market, while its water-saving irrigation equipment division supports sustainable farming practices. This dual approach of agricultural production and irrigation technology creates synergies that enhance its market positioning within China's agricultural value chain, catering to both domestic food security needs and industrial agricultural clients.

Revenue Profitability And Efficiency

The company generated CNY 4.19 billion in revenue with net income of CNY 96.1 million, reflecting a net margin of approximately 2.3%. Operating cash flow of CNY 124.0 million indicates reasonable cash generation from core operations, though capital expenditures of CNY -379.3 million suggest significant ongoing investments in productive assets and infrastructure development to support its agricultural operations.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.049 demonstrates modest earnings power relative to the company's scale. The substantial capital expenditure program indicates a focus on long-term asset development, though the negative free cash flow position requires careful monitoring of investment returns and operational efficiency improvements to enhance overall capital allocation effectiveness.

Balance Sheet And Financial Health

The balance sheet shows CNY 487.8 million in cash against total debt of CNY 3.50 billion, indicating significant leverage within the capital structure. This debt level, while common in capital-intensive agricultural businesses, necessitates careful liquidity management and operational cash flow stability to service obligations and fund ongoing working capital requirements.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with a CNY 0.0055 per share distribution, representing a modest payout ratio. Growth appears focused on operational expansion and product diversification within China's agricultural sector, with investments targeting both crop production capabilities and irrigation technology development to capture market opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 6.21 billion and a beta of 0.433, the market prices the company as a relatively stable defensive play within China's agricultural sector. The valuation reflects expectations for steady, albeit modest, growth in the agricultural products segment, with limited volatility compared to broader market indices.

Strategic Advantages And Outlook

The company's integrated agricultural model and specialization in high-value crops like hops provide strategic advantages in serving specific industrial markets. Its focus on water-saving irrigation technology aligns with China's sustainability initiatives, potentially creating long-term growth opportunities in precision agriculture and environmental conservation sectors.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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