investorscraft@gmail.com

Intrinsic ValueXinjiang Sayram Modern Agriculture Co., Ltd (600540.SS)

Previous Close$5.10
Intrinsic Value
Upside potential
Previous Close
$5.10

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

Xinjiang Sayram Modern Agriculture Co., Ltd. operates as a vertically integrated agricultural enterprise based in China's Xinjiang region, a critical area for cotton production. Its core revenue model is built upon the cultivation, purchase, and processing of cotton, which it then transforms into ordinary and fine yarn for sale. The company diversifies its operations through the processing and refining of edible oil, alongside ancillary activities including calcium oxide production, quartz stone mining, and providing logistics services for coal and agricultural products. This integrated approach allows it to capture value across multiple stages of the agricultural supply chain. Operating within the Consumer Defensive sector, its business is inherently tied to essential commodities, providing some resilience against economic cycles. Its market position is primarily regional, leveraging its geographic location to serve local and domestic Chinese markets, though it faces significant competition within the fragmented agricultural products industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.64 billion for the period. However, operational efficiency appears challenged, as this top-line figure was accompanied by a substantial net loss of CNY -244 million and negative operating cash flow of CNY -1.44 billion, indicating significant cash consumption from core business activities amidst potentially difficult market conditions.

Earnings Power And Capital Efficiency

Earnings power was severely negative, with a diluted EPS of -CNY 0.42. Capital expenditure was modest at CNY -96 million, but this was vastly overshadowed by the deeply negative operating cash flow, suggesting the business is not currently generating sufficient returns on its invested capital and is consuming cash to sustain operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.07 billion, which provides some short-term liquidity. However, this is countered by a considerably higher total debt burden of CNY 3.55 billion, indicating a leveraged financial structure that could pressure the company's financial health, especially given its current loss-making and cash-negative operational state.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth trends, with the company reporting a net loss. Reflecting this challenging financial position, the company's dividend policy is conservative, with a dividend per share of CNY 0, as it likely prioritizes capital preservation over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.81 billion, the market valuation appears to incorporate significant challenges, including the reported net loss and negative cash flow. A beta of 0.75 suggests the stock is perceived as slightly less volatile than the broader market, potentially reflecting its defensive sector classification despite its current financial difficulties.

Strategic Advantages And Outlook

The company's strategic advantage lies in its vertical integration within the essential agricultural sector and its presence in a key production region. The outlook remains cautious, contingent on its ability to improve operational efficiency, manage its substantial debt load, and return to profitability in what is likely a competitive and cyclical market environment.

Sources

Public financial disclosuresShanghai Stock Exchange filings

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