investorscraft@gmail.com

Intrinsic ValueGansu Dunhuang Seed Group Co.,Ltd. (600354.SS)

Previous Close$7.92
Intrinsic Value
Upside potential
Previous Close
$7.92

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

Gansu Dunhuang Seed Group operates as a diversified agricultural enterprise focused on seed development, production, and distribution within China's consumer defensive sector. The company maintains a vertically integrated business model encompassing seed selection, agricultural services, food processing, and agricultural product trading. Its core revenue streams derive from seed sales across multiple crop categories including cotton, corn, wheat, and specialized seeds, supplemented by agricultural input sales and processing services. Operating in China's strategic seed industry, the company occupies a regional position with integrated capabilities from research to distribution. The market context involves increasing domestic focus on food security and seed independence, positioning the company within national agricultural modernization initiatives. Its multi-product approach across seeds, cotton processing, and agricultural services provides diversification but also exposes it to regional agricultural cycles and policy dependencies.

Revenue Profitability And Efficiency

The company generated CNY 1.16 billion in revenue with net income of CNY 49.9 million, reflecting a net margin of approximately 4.3%. Operating cash flow of CNY 276.6 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of CNY 29.5 million represent moderate reinvestment relative to operating cash generation, suggesting disciplined capital allocation.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0945 demonstrates modest earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income suggests efficient working capital management and strong underlying business cash conversion. The company maintains adequate capital efficiency with operational cash flow covering investment needs multiple times over.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 839.5 million in cash against total debt of CNY 305.8 million, indicating strong financial flexibility. The net cash position provides significant buffer against agricultural sector volatility. Conservative leverage and substantial cash reserves position the company well for operational stability and potential strategic investments.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for reinvestment and business development. This approach aligns with the capital-intensive nature of the seed and agricultural processing industry. Growth appears focused on organic expansion within existing agricultural segments rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of CNY 3.45 billion, the company trades at approximately 29 times revenue and 69 times earnings. The beta of 0.755 indicates lower volatility than the broader market, reflecting the defensive characteristics of agricultural investments. Valuation multiples suggest market expectations for stable rather than aggressive growth.

Strategic Advantages And Outlook

The company benefits from vertical integration across seed research, production, and distribution, coupled with diversified agricultural services. Its strong cash position provides strategic flexibility for expansion or weathering sector downturns. The outlook remains tied to China's agricultural policy direction and food security initiatives, with potential growth in specialized seed segments.

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