investorscraft@gmail.com

Intrinsic ValueLandfar Bio-medicine Co., Ltd (000504.SZ)

Previous Close$8.67
Intrinsic Value
Upside potential
Previous Close
$8.67

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

Landfar Bio-medicine Co., Ltd operates as a diversified biomedical technology company with a dual-segment focus spanning healthcare and environmental services. The company's core Biomedicine segment specializes in stem cell storage and technical services, stem cell therapy research, and medical device procurement and sales, positioning it within China's growing regenerative medicine market. Concurrently, its Energy Saving and Environmental Protection segment engages in external energy management contracts, build-transfer projects, and sewage treatment operations, creating a unique hybrid business model. This diversification allows Landfar to leverage biomedical expertise while maintaining revenue streams from China's emphasis on environmental sustainability. The company's foundation in 1991 provides it with established operations in Changsha, though it operates in highly competitive sectors requiring significant technological advancement and regulatory compliance. Its market position reflects a smaller player navigating the capital-intensive biotechnology landscape while maintaining ancillary environmental services.

Revenue Profitability And Efficiency

For the fiscal year, Landfar reported revenue of CNY 134.4 million while recording a net loss of CNY 19.8 million, indicating significant profitability challenges. The negative earnings per share of CNY -0.06 reflects ongoing operational inefficiencies relative to its revenue base. Despite generating positive operating cash flow of CNY 4.8 million, substantial capital expenditures of CNY 18.3 million resulted in negative free cash flow, suggesting aggressive investment despite current unprofitability.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained, as evidenced by its negative net income and diluted EPS. Operating cash flow generation, while positive, appears insufficient to cover the substantial capital investment program, indicating potential reliance on external financing. The capital expenditure intensity relative to operating cash flow highlights challenges in achieving sustainable returns on invested capital in its current development phase.

Balance Sheet And Financial Health

Landfar maintains a relatively strong liquidity position with cash and equivalents of CNY 207.4 million, providing a buffer against ongoing losses. Total debt stands at CNY 24.1 million, resulting in a conservative debt-to-equity profile. The substantial cash reserves relative to both revenue and debt obligations suggest adequate short-term financial flexibility, though sustained losses could gradually erode this position.

Growth Trends And Dividend Policy

Current financial performance does not indicate robust growth, with the company focused more on development than expansion. The absence of dividend payments reflects a retention of capital for reinvestment into business operations and research initiatives. The company appears to be in an investment phase, prioritizing long-term capability building over immediate shareholder returns or aggressive top-line growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.4 billion, the valuation significantly exceeds current revenue levels, suggesting market expectations for future growth and potential in its biomedical operations. The beta of 0.714 indicates lower volatility than the broader market, potentially reflecting investor perception of the company's hybrid business model providing some diversification benefits.

Strategic Advantages And Outlook

Landfar's strategic position hinges on its established presence in China's biomedical sector and diversified revenue streams. The outlook remains challenging given current profitability issues, though cash reserves provide runway for development. Success will depend on translating stem cell research into commercial applications while managing the capital-intensive nature of both biotechnology and environmental services operations in a competitive landscape.

Sources

Company filingsMarket data

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