investorscraft@gmail.com

Intrinsic ValueCofco Sugar Holding CO.,LTD. (600737.SS)

Previous Close$17.74
Intrinsic Value
Upside potential
Previous Close
$17.74

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

Cofco Sugar Holding operates as a major integrated agribusiness in China, specializing in sugar production and tomato processing. Its core revenue model is derived from the manufacturing and sale of a diversified portfolio of sugar products, including raw, white granulated, and refined sugars, alongside value-added tomato-based goods like ketchup, sauces, and health products. As a subsidiary of the state-owned COFCO Corporation, the company benefits from significant vertical integration, controlling aspects from raw material sourcing to finished goods distribution. This positions it strategically within China's essential consumer defensive sector, catering to stable demand from both retail and industrial customers. Its market position is strengthened by its scale, extensive product range, and the backing of its parent company, making it a key domestic player in essential food staples.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 32.5 billion for the period, demonstrating its significant scale. Profitability was solid with a net income of CNY 1.71 billion, indicating effective cost management within its capital-intensive operations. Strong operating cash flow of CNY 2.63 billion further underscores operational efficiency and the ability to convert earnings into cash.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.80 reflects the company's earnings power on a per-share basis. The substantial operating cash flow significantly exceeded capital expenditures of CNY 739 million, indicating healthy free cash flow generation. This supports reinvestment in operations and shareholder returns without excessive reliance on external financing.

Balance Sheet And Financial Health

The balance sheet shows a moderate debt level of CNY 3.54 billion against cash and equivalents of CNY 837 million. This suggests a manageable leverage position, though liquidity could be tighter. The company's financial health is supported by its stable, defensive industry and strong parentage.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.61. This represents a substantial payout, indicating a commitment to returning capital to investors. Future growth is likely tied to domestic demand trends for its essential food products.

Valuation And Market Expectations

With a market capitalization of approximately CNY 35.8 billion, the market values the company at a multiple that reflects its position in a stable, defensive sector. A beta of 0.82 suggests the stock is perceived as less volatile than the broader market, aligning with its non-discretionary product portfolio.

Strategic Advantages And Outlook

Key strategic advantages include its vertical integration, diverse product portfolio, and the strong backing of its state-owned parent, COFCO Corporation. The outlook remains stable, supported by consistent demand for its essential food products, though it is subject to commodity price fluctuations and agricultural yields.

Sources

Company Annual ReportPublic Financial 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