investorscraft@gmail.com

Intrinsic ValueSino-Agri Leading Biosciences Co.,Ltd (603970.SS)

Previous Close$14.10
Intrinsic Value
Upside potential
Previous Close
$14.10

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

Sino-Agri Leading Biosciences operates as a specialized agrochemical company focused on the research, development, production, and distribution of crop protection products. As a subsidiary of China National Agricultural Means Of Production Group Corporation, the company leverages its state-backed affiliation to maintain a strong position within China's agricultural inputs sector. Its core product portfolio encompasses insecticides, fungicides, and herbicides, serving both domestic and international markets with solutions aimed at enhancing crop yield and quality. The company's integrated approach from R&D to commercialization allows it to address evolving agricultural challenges while maintaining cost efficiencies. Operating in the competitive basic materials sector, Sino-Agri benefits from vertical integration and established distribution networks, positioning it as a reliable supplier to China's vast agricultural industry. Its market presence is strengthened by ongoing innovation in biosciences and sustainable farming practices, catering to the increasing demand for effective and environmentally conscious agrochemical solutions.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 10.6 billion, demonstrating significant scale in the agrochemical market. However, net income of CNY 203 million indicates relatively thin margins, characteristic of the competitive agricultural inputs industry. Operating cash flow of CNY 307 million substantially exceeded capital expenditures, reflecting efficient cash generation from core operations.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.76, the company maintains modest earnings power relative to its revenue base. The minimal capital expenditure requirement compared to operating cash flow suggests capital-efficient operations, allowing for reinvestment in R&D and market expansion without significant external funding needs.

Balance Sheet And Financial Health

The balance sheet shows CNY 405 million in cash against total debt of CNY 633 million, indicating manageable leverage. The company maintains adequate liquidity with cash covering approximately 64% of its debt obligations, providing financial flexibility in a cyclical industry.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.45, representing a substantial payout ratio relative to earnings. This dividend policy suggests management's confidence in sustainable cash generation despite the capital-intensive nature of the agrochemical industry.

Valuation And Market Expectations

Trading at a market capitalization of CNY 3.7 billion, the company's valuation reflects a P/E multiple approximately 18 times trailing earnings. The low beta of 0.231 indicates lower volatility compared to the broader market, suggesting investor perception of defensive characteristics in the agricultural sector.

Strategic Advantages And Outlook

The company's subsidiary relationship with a state-owned agricultural group provides strategic advantages in distribution and market access. Its focus on biosciences and sustainable agricultural solutions positions it well for evolving regulatory and environmental trends in the global agrochemical industry.

Sources

Company description and financial data providedShanghai Stock Exchange filingsParent company affiliation information

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