investorscraft@gmail.com

Intrinsic ValueChina Animal Husbandry Industry Co., Ltd. (600195.SS)

Previous Close$8.17
Intrinsic Value
Upside potential
Previous Close
$8.17

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

China Animal Husbandry Industry operates as a specialized pharmaceutical manufacturer focused on animal health and nutrition products within China's expansive agricultural sector. The company generates revenue through a diversified portfolio encompassing veterinary drugs, vaccines, biological products, and feed additives, serving both livestock producers and companion animal markets. Its integrated approach spans manufacturing, distribution, and raw material trading, positioning it within the critical intersection of healthcare and food security. As a state-influenced entity founded in 1998 and headquartered in Beijing, the company benefits from strategic relationships and regulatory familiarity in China's highly structured animal health market. Its operations address growing demand for protein safety and disease prevention amid increasing industrialization of China's farming sector. The company maintains a stable market position by supplying essential products that support the nation's agricultural output and food supply chain resilience.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.02 billion with net income of CNY 70.9 million, indicating thin margins characteristic of the competitive animal health sector. Operating cash flow of CNY 419.6 million significantly exceeded net income, suggesting solid cash conversion despite modest profitability. Capital expenditures of CNY 458.8 million reflect ongoing investments in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0694 reflects the company's moderate earnings power relative to its market capitalization. The substantial operating cash flow generation compared to net income indicates efficient working capital management and non-cash charges affecting profitability. The company maintains adequate cash generation to support its operational needs and strategic investments.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 1.09 billion in cash against CNY 1.01 billion in total debt, indicating manageable leverage. The cash position provides flexibility for operational needs and potential expansion. The moderate debt level suggests conservative financial management within the capital-intensive pharmaceutical manufacturing industry.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.023 per share, demonstrating commitment to shareholder returns despite modest earnings. Growth prospects are tied to China's evolving animal health regulations and increasing demand for safe food production. The balance between reinvestment and distributions appears appropriate for the company's development stage.

Valuation And Market Expectations

With a market capitalization of CNY 7.66 billion, the company trades at approximately 1.1 times revenue, reflecting market expectations for stable rather than explosive growth. The low beta of 0.359 indicates relative insulation from broader market volatility, typical for essential agricultural supply companies. Valuation metrics suggest investors price the stock as a defensive play within China's healthcare and agriculture sectors.

Strategic Advantages And Outlook

The company benefits from its established position in China's regulated animal health market and integrated product portfolio. Strategic advantages include regulatory expertise, manufacturing scale, and distribution networks serving China's vast agricultural sector. The outlook remains stable, supported by ongoing food safety initiatives and modernization of China's livestock industry, though subject to regulatory changes and competitive pressures.

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