investorscraft@gmail.com

Intrinsic ValueJinhe Biotechnology Co. Ltd. (002688.SZ)

Previous Close$6.51
Intrinsic Value
Upside potential
Previous Close
$6.51

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

Jinhe Biotechnology operates as a specialized manufacturer of veterinary medicines, primarily focusing on chlortetracycline-based products for the animal health market. The company's core revenue model centers on producing and distributing feed-grade antimicrobial drugs that prevent and treat bacterial diseases in poultry and livestock, including conditions like dysentery, pneumonia, and typhoid. Jinhe serves both domestic Chinese agricultural operations and international markets through exports to the United States, Southeast Asia, Latin America, and Europe. Within China's pharmaceutical sector, the company occupies a niche position in the veterinary medicine segment, leveraging its long-standing expertise in chlortetracycline production since its 1990 founding. Its market positioning benefits from specialized manufacturing capabilities and established distribution channels that cater to large-scale livestock producers requiring consistent, high-volume antibiotic supplies. The company's international footprint provides diversification beyond the domestic Chinese market, though it remains subject to regulatory scrutiny surrounding antibiotic use in animal feed globally. Jinhe's business model demonstrates resilience through recurring demand from the agricultural sector, though it faces evolving challenges related to antibiotic resistance concerns and changing regulatory environments in key export markets.

Revenue Profitability And Efficiency

Jinhe Biotechnology generated CNY 2.37 billion in revenue for the fiscal year, achieving net income of CNY 100.2 million. The company demonstrated solid operating cash flow generation of CNY 498.4 million, significantly exceeding its net income, indicating healthy cash conversion from operations. Capital expenditures of CNY 362.2 million reflect ongoing investment in production capacity, while maintaining a disciplined approach to spending relative to cash flow generation.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.13, reflecting moderate profitability relative to its capital structure. Operating cash flow substantially covered capital investment requirements, suggesting adequate internal funding capacity for maintenance and growth initiatives. The relationship between operating cash flow and earnings indicates reasonable quality of earnings, though further analysis of working capital dynamics would provide additional insight into sustainable earnings power.

Balance Sheet And Financial Health

Jinhe maintains CNY 635.9 million in cash and equivalents against total debt of CNY 2.02 billion, indicating a leveraged financial position. The debt level requires careful monitoring given the company's current profitability profile. The balance sheet structure suggests reliance on debt financing for operations and potential expansion, with liquidity supported by available cash reserves.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.10 per share, representing a significant portion of its earnings and indicating a shareholder-friendly capital allocation approach. Growth trends would benefit from additional historical context to assess trajectory, though current profitability levels support both operational reinvestment and dividend distributions to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.3 billion, the market appears to be pricing the company at a moderate valuation multiple relative to current earnings. The beta of 0.46 suggests lower volatility compared to the broader market, potentially reflecting the defensive nature of the veterinary pharmaceutical industry. Market expectations appear balanced given the company's established market position and current financial metrics.

Strategic Advantages And Outlook

Jinhe's strategic advantages include its specialized focus on chlortetracycline products and established international distribution network. The outlook incorporates both opportunities from global food production demands and challenges from regulatory trends affecting antibiotic usage. The company's long operating history since 1990 provides institutional knowledge, though future success will depend on navigating evolving industry standards and maintaining competitive manufacturing efficiency.

Sources

Company Financial DisclosuresShenzhen 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