investorscraft@gmail.com

Intrinsic ValueBaolingbao Biology Co.,Ltd. (002286.SZ)

Previous Close$10.10
Intrinsic Value
Upside potential
Previous Close
$10.10

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

Baolingbao Biology Co., Ltd. operates as a specialized biotechnology firm focused on the research, development, and manufacturing of functional food ingredients and health products derived primarily from corn. The company's core revenue model is built on converting raw corn into a diverse portfolio of high-value-added ingredients, including various oligosaccharides (isomalto-, galacto-, and fructose-oligosaccharides), sugar alcohols like erythritol, and other starch sugars. These products serve a broad spectrum of end markets, from food and beverage manufacturers in the dairy, bakery, and confectionery sectors to the pharmaceutical, cosmetic, and animal nutrition industries. Operating within China's expansive healthcare and biotechnology sector, Baolingbao has established a distinct market position by leveraging its deep expertise in corn deep-processing technology. This focus on bio-refining allows it to create specialized, health-oriented ingredients that cater to growing consumer trends towards functional foods and sugar reduction. The company's integrated approach, from raw material processing to finished ingredients, positions it as a key supplier in the value chain for manufacturers seeking natural and functional additives.

Revenue Profitability And Efficiency

For the fiscal year, Baolingbao reported revenue of approximately CNY 2.40 billion, achieving a net income of CNY 111.2 million. This translates to a net profit margin of roughly 4.6%, indicating moderate profitability within its competitive market. The company generated robust operating cash flow of CNY 248.7 million, which comfortably covered its capital expenditures of CNY 189.9 million, demonstrating sound operational efficiency and the ability to self-fund its growth initiatives from core business activities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.30, reflecting its earnings power on a per-share basis. The significant positive operating cash flow, which exceeded net income, suggests strong quality of earnings and effective working capital management. The capital expenditure level indicates ongoing investment in production capacity and technological upgrades, which is essential for maintaining competitiveness in the biotechnology ingredients space.

Balance Sheet And Financial Health

Baolingbao maintains a conservative financial structure, with cash and equivalents of CNY 255.0 million against total debt of CNY 261.4 million. This near-parity between liquid assets and debt obligations indicates a low-risk balance sheet with ample liquidity to meet short-term liabilities. The minimal leverage provides financial flexibility and resilience against market volatility, supporting a stable foundation for ongoing operations and potential strategic investments.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.06. This payout represents a 20% distribution of its diluted EPS, signaling a balanced approach between rewarding investors and retaining earnings for reinvestment. The dividend policy, combined with the company's focus on high-value functional ingredients, aligns with a strategy of sustainable, profitable growth in the expanding health and wellness market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.85 billion, the market values Baolingbao at a price-to-earnings multiple derived from its current earnings. The stock's beta of 0.421 suggests lower volatility compared to the broader market, which may appeal to investors seeking exposure to the defensive consumer health and ingredients sector with reduced systematic risk. This valuation reflects market expectations for steady, rather than explosive, growth.

Strategic Advantages And Outlook

Baolingbao's strategic advantage lies in its vertical integration and specialization in corn-based biotechnology, creating a moat around its production processes. The outlook is supported by long-term consumer trends towards healthier ingredients and sugar alternatives. Its challenge will be to continue innovating and efficiently scaling production to capitalize on these trends while navigating raw material cost fluctuations and intensifying competition in the functional food ingredients landscape.

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