investorscraft@gmail.com

Intrinsic ValueTianjin Ringpu Bio-Technology Co.,Ltd. (300119.SZ)

Previous Close$19.92
Intrinsic Value
Upside potential
Previous Close
$19.92

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

Tianjin Ringpu Bio-Technology operates as a comprehensive veterinary health company specializing in the research, development, production, and distribution of biological products, pharmaceutical preparations, and functional additives for animal health. The company serves multiple segments including poultry, swine, and companion animals with a diverse portfolio that spans vaccines, therapeutic drugs, and nutritional supplements. Its operations are deeply integrated within China's agricultural and pet care sectors, addressing critical needs in disease prevention and treatment. Ringpu's market position is strengthened by its vertical integration, producing both finished formulations and active pharmaceutical ingredients (APIs) such as tilmicosin and florfenicol. This dual capability allows the company to control supply chain quality and cost while serving both domestic and international markets. The company has established itself as a significant player in China's veterinary pharmaceutical industry since its founding in 1998, leveraging its Tianjin base to access key agricultural regions. Its comprehensive product range addresses the entire spectrum of animal health management, from preventive vaccines to therapeutic treatments and hygiene solutions, positioning it as a one-stop provider for veterinary needs across different animal species and production systems.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.07 billion with net income of CNY 300.7 million, reflecting a net margin of approximately 9.8%. Operating cash flow was robust at CNY 735.5 million, significantly exceeding net income and indicating strong cash conversion efficiency. Capital expenditures of CNY 185.3 million suggest ongoing investment in production capacity and research capabilities, maintaining a balanced approach to growth and operational maintenance.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.65, demonstrating the company's ability to generate shareholder returns from its operational scale. The substantial operating cash flow relative to net income indicates quality earnings with minimal non-cash adjustments. The company maintains productive asset utilization within China's specialized veterinary pharmaceutical market, supporting consistent earnings generation across economic cycles.

Balance Sheet And Financial Health

Ringpu maintains a conservative financial structure with cash and equivalents of CNY 487.4 million against total debt of CNY 1.32 billion. The company's liquidity position appears adequate for ongoing operations, with debt levels reflecting typical financing needs for a growing pharmaceutical manufacturer. The balance sheet supports continued research initiatives and market expansion while maintaining operational stability in a capital-intensive industry.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.30, representing a payout ratio of approximately 46% based on diluted EPS. This balanced approach combines income distribution with retained earnings for reinvestment, supporting both current returns and future growth initiatives in the evolving animal health market. The policy reflects management's confidence in sustainable cash generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.05 billion, the company trades at a P/E ratio of around 33 based on current earnings. The beta of 0.288 indicates lower volatility relative to the broader market, suggesting investor perception of defensive characteristics inherent in the animal health sector. This valuation reflects expectations for stable growth in China's veterinary pharmaceutical market.

Strategic Advantages And Outlook

Ringpu's integrated business model spanning APIs, formulations, and diverse animal segments provides competitive advantages in cost control and supply chain reliability. The company's extensive product portfolio and research capabilities position it to benefit from increasing demand for animal protein and pet healthcare in China. Ongoing investments in biotechnology and regulatory expertise should support sustained market positioning amid evolving industry standards and consumer preferences.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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