investorscraft@gmail.com

Intrinsic ValueTianci International, Inc. (CIIT)

Previous Close$0.63
Intrinsic Value
Upside potential
Previous Close
$0.63

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tianci International, Inc. operates in the agricultural products sector, specializing in the distribution of fertilizers and related products. The company primarily serves agricultural businesses and farmers, leveraging its supply chain to deliver essential inputs for crop production. Its revenue model is transactional, driven by bulk sales of fertilizers, which are critical for agricultural productivity. The company competes in a fragmented market, where regional players dominate, and its positioning relies on cost efficiency and reliable distribution networks. Tianci International’s operations are concentrated in specific geographic areas, limiting its market reach but allowing for deeper penetration in local markets. The agricultural inputs industry is highly cyclical, influenced by commodity prices and seasonal demand, which impacts the company’s revenue stability. Despite its niche focus, Tianci International faces competition from larger agribusiness firms with broader product portfolios and greater financial resources.

Revenue Profitability And Efficiency

In FY 2024, Tianci International reported revenue of $8.62 million, with net income of $54,450, reflecting thin margins in a competitive industry. The diluted EPS of $0.0052 indicates minimal earnings per share, underscoring the challenges of scaling profitability. Operating cash flow was $112,740, suggesting modest cash generation, while capital expenditures were negligible, indicating limited reinvestment in growth or operational upgrades.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with low net income relative to revenue, highlighting inefficiencies or pricing pressures. Capital efficiency is difficult to assess due to minimal capital expenditures, but the absence of significant debt ($2,271) suggests a conservative financial approach. The lack of dividend payments aligns with its focus on preserving liquidity rather than shareholder returns.

Balance Sheet And Financial Health

Tianci International maintains a lean balance sheet, with cash and equivalents of $413,129 and negligible debt, providing a cushion against operational volatility. The company’s financial health appears stable, with no apparent liquidity risks, though its limited scale and thin profitability could constrain its ability to weather prolonged market downturns or invest in expansion.

Growth Trends And Dividend Policy

Growth trends are unclear due to the absence of historical data for comparison. The company does not pay dividends, reflecting a reinvestment strategy or limited earnings capacity. Its growth potential may hinge on market share gains or operational improvements, but the lack of capital expenditures suggests a cautious approach to expansion.

Valuation And Market Expectations

Given its modest earnings and small market presence, Tianci International’s valuation likely reflects its niche positioning and limited scalability. Market expectations appear muted, with no significant growth catalysts evident in its financials. The stock’s performance may be influenced by broader agricultural sector trends rather than company-specific drivers.

Strategic Advantages And Outlook

Tianci International’s primary advantage lies in its focused distribution network and low-debt profile, which provide operational flexibility. However, its outlook is tempered by competitive pressures and cyclical industry dynamics. The company’s ability to improve margins or expand its market reach will be critical for long-term viability, but current financials suggest a challenging path ahead.

Sources

Company filings (CIK: 0001557798)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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