investorscraft@gmail.com

Intrinsic ValueGreat-Sun Foods Co., Ltd. (603336.SS)

Previous Close$9.30
Intrinsic Value
Upside potential
Previous Close
$9.30

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

Great-Sun Foods Co., Ltd. is a vertically integrated agricultural processor specializing in the cold chain management of fresh fruits and vegetables. Operating within the Consumer Defensive sector, the company's core revenue model is built on the cultivation, acquisition, processing, and global distribution of a diverse portfolio of over fifty produce items. Its comprehensive operations span from field pre-cooling and frozen storage to final product selection, packaging, and cold chain logistics, ensuring product quality and shelf life. This integrated approach positions Great-Sun as a key supplier in the agricultural farm products industry, serving both domestic and international markets including the United States, Canada, Australia, and Southeast Asia. Founded in 1992 and based in Shantou, China, the company leverages its extensive experience and logistical capabilities to maintain a competitive position as a specialized exporter of perishable goods, navigating the complexities of global food supply chains.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.08 billion for the period. However, profitability remains a challenge, with net income of CNY 18.3 million translating to a thin net margin. Operating cash flow was positive at CNY 35.4 million, but this was entirely consumed by capital expenditures of CNY 45.4 million, indicating significant ongoing investment in its operational infrastructure.

Earnings Power And Capital Efficiency

Earnings power appears constrained, as evidenced by diluted EPS of CNY 0.03. The negative free cash flow, calculated from operating cash flow minus capital expenditures, suggests the business is not currently generating surplus cash from its core operations after accounting for necessary investments to maintain its asset-intensive cold chain and processing facilities.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 58.7 million against a substantial total debt load of CNY 679.1 million. This significant debt-to-cash ratio indicates a leveraged financial structure, which could constrain financial flexibility and increase vulnerability to interest rate fluctuations or operational downturns in this capital-intensive industry.

Growth Trends And Dividend Policy

The company has not established a dividend policy, as indicated by a dividend per share of zero, opting to retain all earnings. This is a common strategy for growth-focused firms, particularly those in capital-intensive sectors requiring continual reinvestment, though current financial metrics do not yet show strong organic growth from these investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.72 billion, the market is valuing the company at a significant premium to its book value and current earnings, implying investor expectations for future growth and improved profitability. The beta of 0.61 suggests the stock is less volatile than the broader market.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its vertically integrated model and expertise in cold chain logistics for perishable goods. The outlook hinges on its ability to leverage this specialization to improve operational efficiencies, expand its export footprint, and ultimately translate its top-line revenue into stronger, more sustainable bottom-line profitability for shareholders.

Sources

Company DescriptionProvided Financial Data

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