investorscraft@gmail.com

Intrinsic ValueChangmao Biochemical Engineering Company Limited (0954.HK)

Previous CloseHK$0.28
Intrinsic Value
Upside potential
Previous Close
HK$0.28

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

Changmao Biochemical Engineering is a specialized chemical producer operating in the organic acids segment of the basic materials sector. Its core revenue model is based on the manufacturing and global sale of a diverse portfolio of biochemical products, including fumaric acid, malic acid, tartaric acid, and aspartame. These products serve as critical inputs for the food additive, pharmaceutical, and chemical industries, positioning the company as an essential supplier in complex industrial supply chains. The company maintains a significant market presence in Mainland China while also serving international customers across Europe, Asia Pacific, and the United States, leveraging its established production capabilities and technical expertise. Its market position is characterized by specialization in niche biochemical products rather than commodity chemicals, though it faces intense competition in both domestic and international markets. The company supplements its manufacturing operations with research and development activities focused on pharmaceutical and nutraceutical products, alongside ancillary property holding and trading operations that provide additional revenue streams.

Revenue Profitability And Efficiency

The company generated HKD 584.8 million in revenue for the period but reported a net loss of HKD 68.2 million, indicating significant profitability challenges. Operating cash flow was negative HKD 32.3 million, while capital expenditures of HKD 64.0 million suggest ongoing investment in production capabilities despite current financial headwinds.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.13 reflects weak earnings power during this period. Negative operating cash flow combined with substantial capital expenditures indicates strained capital efficiency, as the company is investing heavily while generating insufficient operational returns to fund these investments internally.

Balance Sheet And Financial Health

The balance sheet shows HKD 57.96 million in cash against total debt of HKD 536.1 million, creating a leveraged position with limited liquidity. The debt-to-equity ratio appears elevated given the market capitalization of approximately HKD 166.9 million, suggesting financial stress that requires careful management.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with negative earnings and cash flow. The company maintained a zero dividend policy, consistent with its loss-making position and need to preserve capital for operational requirements and debt servicing obligations.

Valuation And Market Expectations

With a market capitalization of HKD 166.9 million, the company trades at a negative P/E ratio due to recent losses. The beta of 0.585 suggests lower volatility than the broader market, possibly reflecting investor perception of limited near-term growth prospects or stable but challenged operations.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized product portfolio and established manufacturing capabilities in biochemical engineering. However, the outlook remains challenging given current profitability issues, high leverage, and the need to navigate competitive global markets while improving operational efficiency and financial stability.

Sources

Company financial reportsHong 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