investorscraft@gmail.com

Intrinsic ValueJinjian Cereals Industry Co.,Ltd. (600127.SS)

Previous Close$7.28
Intrinsic Value
Upside potential
Previous Close
$7.28

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

Jinjian Cereals Industry operates as a vertically integrated agricultural processor in China's consumer defensive sector, specializing in grain and oil product manufacturing. The company's core revenue model encompasses the production, processing, and distribution of staple food products including rice, pasta, cooking oils, dairy items, and snack foods. Its operations extend beyond basic processing to include specialized production bases for flour, rapeseed oil, and tea seed oil, demonstrating depth in agricultural value-chain integration. Jinjian maintains a diversified market presence through domestic sales and international exports to the European Union, Australia, Southeast Asia, and North America, positioning itself as a regional player with global distribution capabilities. The company's market position reflects the competitive nature of China's agricultural processing industry, where scale, distribution networks, and product quality differentiate participants. Jinjian's export orientation provides some insulation from domestic market fluctuations while exposing it to international trade dynamics and currency risks.

Revenue Profitability And Efficiency

The company generated CNY 4.63 billion in revenue for the period, demonstrating significant scale in agricultural processing. However, profitability remains challenged with net income of only CNY 2.23 million, resulting in minimal net margins. Operating cash flow was negative at CNY -44.28 million, indicating potential working capital pressures or timing issues in the agricultural cycle that affect cash conversion efficiency.

Earnings Power And Capital Efficiency

Jinjian's earnings power appears constrained with diluted EPS of CNY 0.0035, reflecting thin margins in the competitive agricultural processing sector. Capital expenditures of CNY -27.68 million suggest moderate investment in maintaining production capacity, though the negative operating cash flow raises questions about sustainable capital allocation and operational efficiency in the current period.

Balance Sheet And Financial Health

The balance sheet shows CNY 145.0 million in cash against total debt of CNY 711.4 million, indicating moderate leverage within the capital structure. The debt level appears manageable given the company's revenue scale, though the negative operating cash flow warrants monitoring for liquidity management and debt service capability in the agricultural sector's cyclical environment.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distribution, retaining earnings for operational needs and potential reinvestment. Growth trends appear muted given the minimal profitability, though the substantial revenue base provides a foundation for potential margin improvement through operational efficiencies or product mix optimization in future periods.

Valuation And Market Expectations

With a market capitalization of CNY 4.48 billion, the company trades at approximately 1.0 times revenue, reflecting market expectations for a low-margin agricultural processor. The beta of 0.617 suggests lower volatility than the broader market, consistent with defensive sector characteristics and stable demand for essential food products.

Strategic Advantages And Outlook

Jinjian's strategic advantages include vertical integration in grain processing and established export channels, though operational efficiency improvements are needed. The outlook depends on margin recovery, cash flow normalization, and effective management of the debt structure in China's competitive agricultural processing market.

Sources

Company financial reportsStock 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