investorscraft@gmail.com

Intrinsic ValueHubei Wuchangyu Co.,Ltd. (600275.SS)

Previous Close$0.41
Intrinsic Value
Upside potential
Previous Close
$0.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hubei Wuchangyu operates as a specialized aquaculture enterprise focused on the cultivation, processing, and distribution of freshwater fish and aquatic products within China's domestic market. The company maintains an integrated business model spanning from fish farming operations to processing facilities and sales channels, primarily serving the Chinese consumer market with premium aquatic protein products. Despite being classified under real estate services in some databases, its core operations remain firmly rooted in the aquaculture sector, leveraging China's extensive freshwater resources and growing domestic demand for high-quality seafood. The company faces intense competition in the fragmented Chinese aquaculture industry while navigating challenges related to environmental sustainability, water quality management, and fluctuating commodity prices that characterize this capital-intensive sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 110.2 million for FY 2021 but experienced significant financial challenges with a net loss of CNY 29.0 million and negative operating cash flow of CNY 4.6 million. This performance reflects operational difficulties in the aquaculture sector, potentially due to rising input costs, pricing pressures, or production issues. The negative cash flow from operations indicates fundamental challenges in converting revenue into actual cash generation.

Earnings Power And Capital Efficiency

With a diluted EPS of -CNY 0.057 and negative operating cash flow, the company demonstrates weak earnings power and capital inefficiency. The minimal capital expenditures of CNY 78.5 thousand suggest limited investment in productive assets, which may constrain future growth potential. The negative cash generation relative to revenue indicates poor working capital management and operational effectiveness.

Balance Sheet And Financial Health

The company maintains CNY 32.9 million in cash and equivalents against total debt of CNY 10.0 million, providing some liquidity buffer. However, the negative operating cash flow and net losses raise concerns about long-term financial sustainability. The balance sheet structure appears strained given the ongoing operational challenges and cash burn situation.

Growth Trends And Dividend Policy

Despite reporting a dividend per share of CNY 0.057, the negative earnings and cash flow make this distribution unsustainable without drawing down cash reserves. The company appears to be in a contraction phase with declining operational performance. Future growth prospects depend on reversing the negative profitability trend and improving operational efficiency in a competitive market environment.

Valuation And Market Expectations

With a market capitalization approaching zero and a beta of 0.36, the market appears to price significant distress and limited growth expectations. The valuation reflects concerns about the company's ability to return to profitability and generate sustainable cash flows. Investors likely anticipate continued challenges in the competitive aquaculture sector.

Strategic Advantages And Outlook

The company's strategic position in China's domestic aquaculture market provides some regional advantages, but operational inefficiencies and financial losses overshadow these benefits. The outlook remains challenging without significant operational restructuring or market improvements. Success depends on addressing cost structures, improving production efficiency, and potentially diversifying revenue streams beyond core aquaculture operations.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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