investorscraft@gmail.com

Intrinsic ValueChongqing Baiya Sanitary Products Co., Ltd. (003006.SZ)

Previous Close$20.72
Intrinsic Value
Upside potential
Previous Close
$20.72

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

Chongqing Baiya Sanitary Products operates as a specialized manufacturer in China's consumer defensive sector, focusing exclusively on the research, development, production, and sale of maternity and infant sanitary products alongside adult diapers. This strategic focus positions the company within the essential hygiene segment, catering to two distinct but demographically significant consumer groups. Its core revenue model is driven by manufacturing and direct sales of disposable hygiene products, leveraging its integrated production capabilities to serve the domestic Chinese market. The company's operations are deeply embedded in the broader household and personal products industry, where it competes by offering specialized items that address specific life stage needs. Chongqing Baiya's market position is that of a regional specialist, headquartered in Chongqing, benefiting from its proximity to manufacturing inputs and a sizable local consumer base. It operates in a competitive landscape dominated by larger, diversified personal care conglomerates, differentiating itself through a focused product portfolio. The company's sustained existence indicates a successful niche strategy, capitalizing on consistent demand for essential sanitary goods despite broader economic fluctuations.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 3.25 billion, demonstrating significant scale within its niche. Profitability was solid, with net income reaching CNY 287.7 million, translating to a net margin of approximately 8.8%. The generation of CNY 325.2 million in operating cash flow, which closely aligns with net income, indicates high-quality earnings and efficient conversion of profits into cash, supporting operational sustainability.

Earnings Power And Capital Efficiency

Chongqing Baiya exhibits considerable earnings power, as evidenced by its diluted earnings per share of CNY 0.67. The company maintained a disciplined approach to capital allocation, with capital expenditures of CNY -151.0 million being substantially covered by its strong operating cash flow. This suggests that ongoing investments in maintaining and upgrading production capacity are well-funded internally, without straining financial resources.

Balance Sheet And Financial Health

The company maintains a very strong balance sheet, characterized by a substantial cash position of CNY 394.7 million against minimal total debt of only CNY 14.4 million. This results in a net cash position, underscoring exceptional financial health and low leverage. Such a conservative capital structure provides significant financial flexibility to navigate market cycles and pursue strategic initiatives without reliance on external financing.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's market capitalization of approximately CNY 12.3 billion suggests investor confidence in its prospects. Chongqing Baiya demonstrates a shareholder-friendly approach through a dividend per share of CNY 0.55. This payout represents a substantial portion of its earnings, indicating a commitment to returning capital to shareholders while likely retaining sufficient earnings for reinvestment.

Valuation And Market Expectations

With a market capitalization of CNY 12.27 billion, the market values the company at a significant multiple relative to its current earnings, implying expectations for future growth and stability. A beta of 1.11 indicates that the stock's price movement is slightly more volatile than the broader market, reflecting its mid-cap status and sector-specific risk profile within the Chinese consumer market.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized focus on essential hygiene products, which are less susceptible to economic downturns. Its strong balance sheet and profitable operations provide a solid foundation for navigating competitive pressures and demographic shifts, such as aging populations driving demand for adult diapers. The outlook is underpinned by stable demand for its core products, though success will depend on effective execution within a competitive sector.

Sources

Company FinancialsShenzhen Stock Exchange

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