investorscraft@gmail.com

Intrinsic ValueWanxiang Doneed Co., ltd (600371.SS)

Previous Close$10.29
Intrinsic Value
Upside potential
Previous Close
$10.29

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

Wanxiang Doneed operates as a specialized agricultural biotechnology company focused on the research, development, production, and commercialization of hybrid corn seeds primarily within the Chinese market. The company leverages advanced breeding techniques and genetic research to develop high-yield, disease-resistant seed varieties that address the specific climatic and soil conditions across China's diverse agricultural regions. Its core revenue model centers on selling proprietary seed varieties to farmers and agricultural distributors, with additional income from licensing agreements and research collaborations. Operating in the consumer defensive sector, Wanxiang Doneed occupies a strategic position in China's food security ecosystem, serving as a critical link between agricultural innovation and farm productivity. The company maintains a focused regional presence, concentrating its operations predominantly in northern China where corn cultivation is most prevalent, while competing with both domestic seed producers and multinational agricultural corporations in a market increasingly prioritizing yield optimization and sustainability.

Revenue Profitability And Efficiency

The company generated CNY 342.8 million in revenue with net income of CNY 52.6 million, demonstrating solid profitability with a net margin of approximately 15.4%. However, operating cash flow was negative at CNY -73.1 million, indicating potential working capital challenges or timing differences in receivables collection that warrant monitoring despite strong bottom-line performance.

Earnings Power And Capital Efficiency

Wanxiang Doneed exhibits respectable earnings power with diluted EPS of CNY 0.18, supported by efficient operations in its specialized niche. The company maintains minimal capital expenditures (CNY -4.7 million), suggesting a capital-light business model that focuses on research and development rather than heavy infrastructure investment, though negative operating cash flow raises questions about sustainable cash generation.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with CNY 346.7 million in cash and equivalents and zero debt, providing significant financial flexibility and resilience. This conservative financial structure positions Wanxiang Doneed to weather industry volatility and potentially pursue strategic investments without leverage constraints.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.15, representing a substantial payout ratio relative to earnings. This dividend policy, combined with a debt-free balance sheet, suggests management's confidence in sustainable cash generation despite the recent negative operating cash flow position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.7 billion, the company trades at a P/E ratio around 51x based on current earnings, indicating market expectations for future growth in China's agricultural technology sector. The low beta of 0.541 suggests the stock is perceived as relatively defensive compared to the broader market.

Strategic Advantages And Outlook

Wanxiang Doneed's primary advantages include its specialized expertise in hybrid corn seeds, strong balance sheet, and strategic positioning in China's agricultural sector. The outlook depends on successful research outcomes, adoption of new seed varieties, and navigating competitive pressures while maintaining profitability in a essential but cyclical industry.

Sources

Company financial statementsMarket data providersExchange 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