investorscraft@gmail.com

Intrinsic ValueJiangsu Provincial Agricultural Reclamation and Development Co.,Ltd. (601952.SS)

Previous Close$10.10
Intrinsic Value
Upside potential
Previous Close
$10.10

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

Jiangsu Provincial Agricultural Reclamation and Development operates as a vertically integrated agricultural enterprise within China's vital food security sector. Its core revenue model is derived from the research, development, production, and sale of commodity grain, primarily rice, and seeds, supplemented by the cultivation and processing of these staples. The company enhances its primary revenue streams through the production and distribution of critical agricultural inputs, including fertilizers and pesticides, and by providing essential agricultural resource services to rural communities. As a subsidiary of the state-owned Jiangsu Nongken Group, the firm holds a strategically important position, leveraging its long-established presence since 1956 to secure large-scale farming operations and distribution networks. This integrated approach, combining upstream input manufacturing with downstream production and sales, solidifies its role as a key player in ensuring regional grain supply and advancing agricultural modernization efforts within Jiangsu province.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 10.9 billion for the period. Profitability was solid, with net income reaching CNY 730 million, translating to a net profit margin of approximately 6.7%. Strong operating cash flow of CNY 1.47 billion significantly exceeded capital expenditures, indicating healthy conversion of earnings into cash and efficient core operational management.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.53, reflecting the company's earnings power. The substantial operating cash flow of CNY 1.47 billion, which comfortably covered capital investments of CNY 542 million, demonstrates strong capital efficiency and the ability to self-fund growth initiatives and maintain financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 691 million against total debt of CNY 4.47 billion. The company's low beta of 0.494 suggests a defensive financial profile, typical for an agricultural business, though the debt level warrants monitoring for its impact on financial leverage and interest coverage.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.27. This represents a payout ratio of approximately 51% based on diluted EPS, indicating a commitment to returning capital to investors while retaining a portion of earnings for reinvestment and stability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.4 billion, the market values the company at roughly 1.2 times its annual revenue and 18.3 times its net income. This valuation reflects its position in the defensive consumer staples sector and expectations for stable, albeit modest, growth tied to agricultural output and food demand.

Strategic Advantages And Outlook

The company's strategic advantages include its vertical integration, state-backing, and essential role in China's food supply chain. Its outlook is tied to agricultural policy, commodity prices, and technological adoption in farming, positioning it for steady long-term operation within a critical national industry.

Sources

Company Annual ReportShanghai 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