investorscraft@gmail.com

Intrinsic ValueZhongnongfa Seed Industry Group Co., Ltd. (600313.SS)

Previous Close$8.83
Intrinsic Value
Upside potential
Previous Close
$8.83

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

Zhongnongfa Seed Industry Group Co., Ltd. is a prominent integrated agricultural enterprise operating within China's vital consumer defensive sector. The company's core revenue model is built on the research, production, and distribution of a diverse portfolio of high-quality seeds, including staple crops like wheat, rice, and corn, complemented by the sale of essential agrochemical inputs such as pesticides and fertilizers. This dual-stream approach leverages synergies between its product lines, providing comprehensive solutions to the agricultural value chain. Operating in a strategically important industry, the company holds a significant market position by catering to the massive domestic demand for food security and agricultural modernization. Its foundational role in the nation's seed supply chain underscores its importance within the sector, positioning it as a key supplier to farmers across the country.

Revenue Profitability And Efficiency

The company generated revenue of CNY 5.56 billion for the period. However, profitability was constrained, with net income of CNY 46.9 million, translating to a diluted EPS of CNY 0.04. Operational efficiency faced challenges, as evidenced by negative operating cash flow of CNY -76.6 million, which was further impacted by capital expenditures of CNY -110.0 million.

Earnings Power And Capital Efficiency

Current earnings power appears modest relative to the top line, indicating potential margin pressures or high operating costs within the competitive agricultural inputs market. The negative free cash flow, resulting from the combination of negative operating cash flow and significant capital investments, suggests the company is in a phase that consumes rather than generates cash, impacting overall capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 999 million. Total debt is reported at CNY 325 million, indicating a conservative leverage profile. This strong cash position relative to debt provides a buffer for operational needs and invests in future growth initiatives.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, retaining all earnings. This aligns with a strategy likely focused on reinvesting capital back into the business to fund operations and growth, rather than providing immediate shareholder returns. Growth trends must be assessed in the context of its current investment phase.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.19 billion, the market valuation reflects investor expectations for the company's future prospects within China's essential agricultural sector. A beta of 0.803 suggests the stock has historically been less volatile than the broader market, which is typical for a consumer defensive business.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated product portfolio and its role in China's critical food supply chain. Its outlook is tied to agricultural policy, technological adoption in farming, and its ability to improve operational cash flow and profitability from its current investments to drive sustainable long-term value.

Sources

Public financial disclosuresCompany description

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