investorscraft@gmail.com

Intrinsic ValueBeingmate Co., Ltd. (002570.SZ)

Previous Close$6.11
Intrinsic Value
Upside potential
Previous Close
$6.11

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

Beingmate Co., Ltd. operates as a prominent domestic player in China's competitive infant nutrition and children's food industry. The company's core revenue model is centered on the research, development, production, and direct sales of specialized nutritional products, primarily targeting infants, young children, and pregnant women. Its product portfolio is strategically focused on milk powder, baby food, and maternal formulas, which are distributed through extensive retail and online channels across the country. Beingmate's operations are deeply integrated within the broader consumer defensive sector, specifically the packaged foods segment, which is characterized by stringent regulatory oversight and intense competition from both multinational corporations and local rivals. The company's market positioning leverages its long-standing brand recognition, established since its 1999 founding, and its headquarters in Hangzhou, a major economic hub. It navigates a complex market environment where consumer trust, product safety, and scientific branding are paramount for securing market share. While not the market leader, Beingmate maintains a significant presence by catering to the specific nutritional needs of its target demographic, competing on the basis of localized product development and an extensive domestic distribution network.

Revenue Profitability And Efficiency

For the fiscal year, Beingmate reported revenue of approximately CNY 2.77 billion. The company demonstrated a return to profitability with net income of CNY 102.9 million, translating to a diluted EPS of CNY 0.10. Operational efficiency is underscored by strong operating cash flow generation of CNY 497.4 million, which significantly exceeded capital expenditures, indicating healthy core business performance and effective working capital management.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its ability to generate substantial operating cash flow that comfortably funds its modest capital investment requirements. The positive net income, after a period of challenges, signals a recovery in its core operational profitability. The capital expenditure level of approximately CNY 48.9 million suggests a maintenance-oriented investment strategy rather than aggressive expansion, focusing on sustaining existing production capacity.

Balance Sheet And Financial Health

Beingmate maintains a robust liquidity position with cash and equivalents of CNY 1.47 billion. This provides a significant buffer against its total debt of CNY 1.23 billion. The substantial cash reserve relative to debt obligations indicates a strong short-term financial health and considerable financial flexibility to navigate market fluctuations or invest in strategic initiatives without immediate liquidity concerns.

Growth Trends And Dividend Policy

The reported profitability marks a positive growth trend for the company following previous restructuring efforts. However, the dividend policy remains conservative, with a dividend per share of zero for the period. This suggests that management is prioritizing the retention of earnings to reinforce the balance sheet and fund ongoing operations rather than returning capital to shareholders at this stage of its recovery cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.20 billion, the market assigns a valuation that is a significant multiple of the company's current earnings. The low beta of 0.384 indicates that the stock has historically exhibited lower volatility than the broader market, which may reflect investor perception of it as a more stable, defensive holding within the consumer staples sector, despite its recent return to profitability.

Strategic Advantages And Outlook

Beingmate's strategic advantages include its established brand heritage in the Chinese market and a focused product portfolio catering to a essential consumer need. The outlook is cautiously optimistic, contingent on the company's ability to maintain its regained profitability, effectively compete in a crowded sector, and potentially regain investor confidence through consistent execution. Success will depend on navigating regulatory landscapes and evolving consumer preferences.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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