investorscraft@gmail.com

Intrinsic ValueFujian Tianma Science and Technology Group Co., Ltd (603668.SS)

Previous Close$15.42
Intrinsic Value
Upside potential
Previous Close
$15.42

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 Tianma Science and Technology Group Co., Ltd. operates as a specialized aquatic feed manufacturer within China's agricultural sector, focusing on the research, development, production, and sale of compound feeds for various aquatic species. The company's core revenue model is driven by selling specialized nutritional products tailored to high-value aquaculture, including feeds for grouper, squid, large yellow croaker, shrimp, and various seedlings, catering to the precise dietary needs of different growth stages. Operating in the consumer defensive sector, Tianma leverages its technical expertise in feed formulation to serve commercial fish farms, positioning itself as a niche provider in China's vast aquaculture industry. Its market position is built on product specialization and regional presence in Fuqing, competing against larger agricultural product firms by focusing on premium, species-specific solutions rather than broad commodity feeds.

Revenue Profitability And Efficiency

The company generated revenue of CNY 5.85 billion, achieving a net income of CNY 26.0 million, reflecting thin margins in a competitive market. Operating cash flow was positive at CNY 483 million, significantly exceeding net income, indicating solid cash conversion from operations. Capital expenditures of CNY -478 million suggest substantial investment in maintaining or expanding production capacity.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.0518, indicating modest earnings power relative to the share count. The significant gap between operating cash flow and net income suggests non-cash charges impacted profitability. Capital expenditure nearly matched operating cash flow, indicating a high reinvestment requirement to sustain operations.

Balance Sheet And Financial Health

The balance sheet shows CNY 510.7 million in cash against total debt of CNY 2.77 billion, indicating a leveraged position. The debt level is substantial relative to the company's market capitalization, suggesting financial risk. The modest cash position provides limited liquidity buffer against its obligations.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.04, representing a payout from its limited earnings. The high capital expenditure relative to cash flow suggests growth investments are being prioritized over shareholder returns. The balance between reinvestment and distribution appears tilted toward capacity maintenance.

Valuation And Market Expectations

With a market capitalization of CNY 7.32 billion, the stock trades at a significant premium to its net income, reflecting growth expectations in China's aquaculture sector. The low beta of 0.242 suggests lower volatility compared to the broader market, possibly indicating perceived defensive characteristics.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in high-value aquatic feeds, serving a growing protein demand in China. Its outlook depends on aquaculture industry trends, feed pricing power, and managing financial leverage. Success will require balancing growth investments with debt servicing in a capital-intensive industry.

Sources

Company DescriptionFinancial Data Provided

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