investorscraft@gmail.com

Intrinsic ValueYunnan Jinggu Forestry Co.,Ltd (600265.SS)

Previous Close$20.16
Intrinsic Value
Upside potential
Previous Close
$20.16

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

Yunnan Jinggu Forestry operates as an integrated forestry enterprise specializing in timber processing and forest chemical manufacturing. The company maintains a vertically integrated model encompassing forest cultivation, timber harvesting, transportation, and processing operations. Its core revenue streams derive from producing and distributing wood boards, gum rosin, gum turpentine oil, and specialized chemical derivatives like alpha-pinene and beta-pinene. Operating within China's basic materials sector, the company leverages its geographic positioning in Yunnan's forest-rich region to source raw materials while serving both domestic and international markets. Its market position reflects a niche operator in forest products, balancing traditional timber processing with higher-value chemical extraction from forest resources. The company engages in research and development of forest technology, potentially enhancing operational efficiency and product diversification within the competitive forestry and wood products industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 447 million for the period but experienced significant challenges with a net loss of CNY 72.9 million. This negative profitability reflects operational inefficiencies or market pressures in the forestry sector. The modest operating cash flow of CNY 3 million, coupled with capital expenditures of CNY 12.2 million, indicates constrained cash generation relative to investment requirements in this capital-intensive industry.

Earnings Power And Capital Efficiency

With a diluted EPS of -CNY 0.56, the company demonstrates weak earnings power in the current operating environment. The negative earnings performance suggests inadequate returns on invested capital and challenges in translating revenue into bottom-line results. The capital expenditure program appears to outweigh operating cash flow generation, indicating potential strain on internal funding capabilities.

Balance Sheet And Financial Health

The balance sheet shows CNY 40.3 million in cash against total debt of CNY 186.5 million, indicating a leveraged position with debt substantially exceeding liquid assets. This debt-to-cash ratio suggests financial constraints and potential liquidity concerns. The company's financial health appears challenged given the negative earnings and high relative debt burden in a cyclical industry.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with negative earnings and constrained cash flow. The company maintains a zero dividend policy, consistent with its loss-making position and likely reflecting capital preservation priorities. This approach aligns with the need to conserve resources during challenging operational periods in the forestry sector.

Valuation And Market Expectations

With a market capitalization of CNY 2.89 billion, the market appears to be valuing the company above its current financial metrics, potentially reflecting asset value or recovery expectations. The low beta of 0.29 suggests the stock exhibits less volatility than the broader market, possibly indicating perceived stability or limited trading interest in this specialized forestry operation.

Strategic Advantages And Outlook

The company's integrated operations from forest cultivation to chemical production provide some strategic advantages in controlling the supply chain. However, the outlook remains challenging given current financial performance. Success likely depends on improving operational efficiency, managing debt levels, and potentially benefiting from commodity price movements in forest products and chemicals.

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