investorscraft@gmail.com

Intrinsic ValueXinjiang Guannong Fruit & Antler Co.,Ltd. (600251.SS)

Previous Close$10.86
Intrinsic Value
Upside potential
Previous Close
$10.86

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 Guannong Fruit & Antler Co., Ltd. operates as a specialized agricultural processor within China's consumer defensive sector, focusing on the cultivation, processing, and distribution of key regional crops including cotton, tomato, fruit, and sugar. The company leverages its strategic location in the agriculturally rich Xinjiang region to source raw materials, employing integrated processing operations to add value before selling these packaged food products into domestic markets. Its core revenue model is built on agricultural commodity processing, with operations spanning from farm sourcing to finished goods, positioning it within the competitive packaged foods industry where scale and efficiency are critical. The firm's market position is inherently tied to regional agricultural advantages, serving as a processor of staple commodities rather than a branded consumer products company, which influences its margins and competitive dynamics within the broader food supply chain.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.86 billion with a net income of CNY 204.6 million, reflecting a net margin of approximately 5.3%. Operating cash flow was strong at CNY 567.5 million, significantly exceeding capital expenditures of CNY 171.5 million, indicating healthy cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.26, demonstrating the firm's earnings capacity. The substantial operating cash flow underscores solid underlying profitability and efficient conversion of earnings into cash, which supports reinvestment and financial flexibility without excessive external funding.

Balance Sheet And Financial Health

The company maintains a robust cash position of CNY 1.69 billion against total debt of CNY 2.33 billion. This liquidity provides a buffer for obligations, though the debt level indicates leverage used to fund operations or expansion in capital-intensive agricultural processing.

Growth Trends And Dividend Policy

The dividend per share of CNY 0.08 suggests a commitment to returning capital to shareholders, supported by earnings and cash flow. Future growth is likely tied to agricultural output volumes, commodity prices, and processing efficiency, rather than rapid expansion.

Valuation And Market Expectations

With a market capitalization of CNY 6.68 billion and a beta of 0.308, the market prices the stock with lower volatility than the broader market, reflecting its defensive sector and stable but moderate growth prospects inherent in agricultural processing.

Strategic Advantages And Outlook

The company's strategic advantage lies in its proximity to Xinjiang's agricultural resources, providing cost and supply chain benefits. The outlook remains stable, dependent on commodity cycles and operational efficiency, with opportunities in optimizing processing yields and managing input cost volatility.

Sources

Company filingsShanghai Stock Exchange disclosures

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