investorscraft@gmail.com

Intrinsic ValueFujian Aonong Biological Technology Group Incorporation Limited (603363.SS)

Previous Close$4.36
Intrinsic Value
Upside potential
Previous Close
$4.36

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

Fujian Aonong Biological Technology Group operates as an integrated agricultural enterprise in China, with a diversified portfolio spanning animal feed production, pig breeding, slaughtering, and biopharmaceuticals. Its core revenue model is built on selling feed products for various livestock, operating pig farms for meat production, and trading agricultural raw materials. The company has developed an intelligent breeding service platform, positioning itself at the intersection of traditional agriculture and digital innovation. Operating in the competitive Chinese agricultural sector, Aonong maintains a vertically integrated approach that spans the entire pork value chain from feed to processed meat products. This integration provides some insulation against commodity price fluctuations while allowing for quality control throughout the production process. The company's expansion into bio-pharmaceuticals, including vaccines and veterinary products, represents a strategic diversification that leverages its agricultural expertise while targeting higher-margin segments within animal health.

Revenue Profitability And Efficiency

The company generated CNY 8.76 billion in revenue with net income of CNY 579 million, demonstrating profitability despite operating cash flow challenges. Negative operating cash flow of CNY 117 million alongside capital expenditures of CNY 263 million indicates significant investment activities, potentially affecting short-term liquidity while positioning for future growth in its integrated agricultural operations.

Earnings Power And Capital Efficiency

Aonong delivered diluted EPS of CNY 0.67, reflecting reasonable earnings generation relative to its market capitalization. The negative operating cash flow suggests current earnings are not fully converting to cash, possibly due to working capital requirements in its capital-intensive breeding and feed operations, which may affect near-term capital efficiency metrics.

Balance Sheet And Financial Health

The company maintains CNY 1.38 billion in cash against total debt of CNY 2.40 billion, indicating moderate leverage. The cash position provides some buffer, though the debt level requires careful management given the cyclical nature of agricultural commodities and the capital-intensive requirements of integrated farming operations.

Growth Trends And Dividend Policy

With no dividend distribution, the company appears to be retaining earnings to fund expansion and operational needs. The significant capital expenditures suggest ongoing investment in production capacity and technological upgrades, particularly in its intelligent breeding platform and integrated agricultural operations.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 15.7 billion and a beta of 0.576, the market prices Aonong as a relatively stable agricultural play. The valuation reflects expectations for continued execution in China's large but competitive agricultural sector, with potential upside from its digital agriculture initiatives.

Strategic Advantages And Outlook

Aonong's vertically integrated model provides cost control advantages and supply chain security in the volatile agricultural sector. The development of intelligent breeding platforms represents a forward-looking approach to modernizing traditional farming practices, though execution risks remain in balancing expansion with financial discipline in a cyclical industry.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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