investorscraft@gmail.com

Intrinsic ValueChina Baoan Group Co., Ltd. (000009.SZ)

Previous Close$9.61
Intrinsic Value
Upside potential
Previous Close
$9.61

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

China Baoan Group operates as a diversified industrial conglomerate with a strategic focus on high-growth technology sectors. Its core revenue model is bifurcated between advanced materials manufacturing, particularly lithium-ion battery anode and cathode materials critical for the electric vehicle supply chain, and a diverse portfolio spanning precision metal parts, pharmaceuticals, and real estate development. The company leverages its industrial base to serve both civilian and specialized military markets, including communication equipment and simulation systems. This diversification provides revenue stability but also exposes it to varying sector-specific cycles. Its position in battery materials places it within China's strategic push for new energy dominance, competing with specialized material producers. The group's extensive vertical and horizontal integration across seemingly unrelated sectors, from mining to healthcare, is characteristic of a traditional Chinese conglomerate seeking synergies and risk mitigation through a broad industrial footprint.

Revenue Profitability And Efficiency

For the fiscal period, the company reported substantial revenue of CNY 20.23 billion, demonstrating significant scale. However, net income was a modest CNY 172.6 million, resulting in a thin net profit margin of approximately 0.85%. This indicates that while the top-line is robust, operational costs and potentially high interest expenses from its debt load significantly compress bottom-line profitability. The operating cash flow of CNY 1.66 billion was positive but substantially lower than capital expenditures, suggesting heavy ongoing investment in its business units.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with diluted earnings per share of CNY 0.0669 reflecting minimal returns on a per-share basis. The significant disparity between operating cash flow and the substantial capital expenditures of nearly CNY 3.93 billion highlights a highly capital-intensive business model. This suggests that the conglomerate is in a phase of aggressive investment, likely funding expansion in its battery materials and other industrial segments, which currently weighs on near-term earnings and capital efficiency metrics.

Balance Sheet And Financial Health

China Baoan Group maintains a solid cash position of CNY 7.47 billion, providing liquidity for operations and investments. However, this is offset by a considerable total debt burden of CNY 14.11 billion. The high level of indebtedness relative to its modest earnings raises questions about financial leverage and interest coverage capacity. The balance sheet structure is typical of a capital-intensive conglomerate, but the debt load necessitates careful management of cash flows to service obligations without impairing growth initiatives.

Growth Trends And Dividend Policy

The company's growth strategy is evidently driven by substantial capital investment, as seen in its high capex. Despite the modest current profitability, it maintains a shareholder return policy, paying a dividend of CNY 0.03 per share. This suggests a commitment to providing some investor returns even during a high-investment phase. The primary growth trajectory is likely tied to the expansion of its new energy materials division, capitalizing on China's electric vehicle and energy storage market boom.

Valuation And Market Expectations

With a market capitalization of approximately CNY 27.84 billion, the market valuation significantly exceeds the company's annual revenue, implying investor expectations of future growth and profitability expansion, particularly in its technology-oriented segments like battery materials. A beta of 0.854 indicates the stock is slightly less volatile than the broader market, which may reflect its conglomerate structure diversifying some specific business risks. The valuation appears to price in a successful execution of its current investment cycle.

Strategic Advantages And Outlook

The company's strategic advantage lies in its positioning within China's strategic industries, especially battery materials, and its diversified revenue streams that can buffer against sector-specific downturns. The outlook is contingent on its ability to successfully monetize its heavy capital investments, improve operational efficiencies to widen profit margins, and manage its substantial debt. Success in the competitive battery materials market will be a critical determinant of its long-term financial performance and valuation.

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