investorscraft@gmail.com

Intrinsic ValueGlobal Bio-chem Technology Group Company Limited (0809.HK)

Previous CloseHK$0.07
Intrinsic Value
Upside potential
Previous Close
HK$0.07

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

Global Bio-chem Technology Group operates as a vertically integrated manufacturer of corn-refined and biochemical products, serving the consumer defensive sector with a focus on packaged foods and industrial ingredients. The company's core revenue model is built on processing corn into a diversified portfolio including upstream products like corn oil and starch, and high-value downstream biochemicals such as amino acids for animal feed, sweeteners for the food and beverage industry, and polyol chemicals for various industrial applications. Its operations are segmented into Upstream Products, Amino Acids, Corn Sweeteners, and Polyol Chemicals, allowing it to capture value across multiple stages of the corn processing chain. The company holds a significant position in the Asian market, particularly in China, leveraging its integrated production capabilities to serve a broad customer base across feed production, food and beverage, pharmaceuticals, and chemical industries. This diversified product application base helps mitigate sector-specific demand cycles and supports its market resilience. Its strategic focus on biochemical derivatives positions it within the broader bio-economy trend, though it operates in a competitive landscape against larger global agribusiness and specialty chemical firms.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.00 billion for the period, with a notably high net income of HKD 769.60 million, indicating strong profitability margins. Operating cash flow was positive at HKD 76.04 million, though significantly lower than net income, suggesting potential non-cash adjustments or working capital movements affecting cash generation relative to accounting profits.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.086, reflecting the company's earnings power on a per-share basis. The absence of reported capital expenditures for the period limits analysis of reinvestment rates and capital efficiency, though the high net income relative to revenue suggests effective operational management and cost control.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 85.47 million against total debt of HKD 3.69 billion, indicating a highly leveraged financial structure. This significant debt burden raises concerns about financial flexibility and interest coverage, potentially impacting the company's ability to navigate economic downturns or invest in growth opportunities.

Growth Trends And Dividend Policy

The company did not pay a dividend, retaining all earnings, which may be directed towards debt reduction or operational needs given the high leverage. Growth trends are not explicitly detailed, but the focus on biochemical products aligns with broader industry shifts towards bio-based ingredients.

Valuation And Market Expectations

With a market capitalization of approximately HKD 825.44 million and a beta of 0.815, the market prices the company with moderate volatility expectations relative to the broader market. The valuation reflects investor assessment of its high debt load and operational performance within the competitive biochemical sector.

Strategic Advantages And Outlook

The company's integrated production model and diversified product portfolio across feed, food, and industrial applications provide strategic advantages in cost control and market access. However, the high leverage poses a significant risk to its outlook, necessitating careful debt management and operational efficiency to sustain profitability and navigate market fluctuations.

Sources

Company Annual ReportHong Kong 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