investorscraft@gmail.com

Intrinsic ValueShaanxi Meibang Pharmaceutical Group Co., Ltd. (605033.SS)

Previous Close$21.01
Intrinsic Value
Upside potential
Previous Close
$21.01

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

Shaanxi Meibang Pharmaceutical Group operates as a specialized agrochemical company focused on the research, development, production, and distribution of pesticide formulations, primarily fungicides and insecticides. The company serves China's agricultural sector by providing essential crop protection solutions that enhance yield and quality for farmers. Its integrated business model spans from laboratory research to commercial manufacturing and direct sales, positioning it within the competitive agricultural inputs segment of the basic materials industry. Founded in 1998 and based in Weinan, Shaanxi Province, the company leverages regional manufacturing advantages while serving national agricultural markets. Meibang competes in a fragmented market characterized by stringent regulatory requirements and increasing demand for environmentally sustainable products. The company's market position is strengthened by its vertical integration and focus on developing effective formulations that address specific crop diseases and pest challenges prevalent in Chinese agriculture.

Revenue Profitability And Efficiency

The company generated CNY 885.5 million in revenue with net income of CNY 36.9 million, reflecting a net margin of approximately 4.2%. Operating cash flow was robust at CNY 280.4 million, significantly exceeding net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 158.8 million suggest ongoing investment in production capacity and research capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.27 demonstrates moderate earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income indicates efficient working capital management and strong underlying business cash generation. The company maintains adequate capital allocation between operational needs and strategic investments.

Balance Sheet And Financial Health

The balance sheet shows conservative leverage with total debt of CNY 72.0 million against cash and equivalents of CNY 267.9 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and resilience. The low debt level relative to equity indicates a prudent financial structure with minimal financial risk.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.145, representing a payout ratio of approximately 54% based on diluted EPS. This balanced capital return policy demonstrates management's commitment to returning capital while retaining sufficient earnings for reinvestment and growth initiatives in the competitive agrochemical market.

Valuation And Market Expectations

With a market capitalization of CNY 3.24 billion, the company trades at approximately 3.7 times revenue and 88 times earnings, reflecting market expectations for future growth in China's agricultural inputs sector. The beta of 0.623 indicates lower volatility compared to the broader market, suggesting perceived stability in its business model.

Strategic Advantages And Outlook

The company's integrated approach from R&D to commercialization provides competitive advantages in product development and cost control. Its focus on specialized pesticide formulations positions it to benefit from increasing agricultural productivity demands in China. The strong cash position supports continued investment in research and potential market expansion opportunities.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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