investorscraft@gmail.com

Intrinsic ValueChenGuang Biotech Group Co., Ltd. (300138.SZ)

Previous Close$13.55
Intrinsic Value
Upside potential
Previous Close
$13.55

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

ChenGuang Biotech Group operates as a specialized producer of natural plant extracts, serving global markets from its base in China. The company's core business involves developing and manufacturing natural colors, spice extracts, essential oils, and nutritional compounds derived from agricultural sources. Its diverse product portfolio includes paprika oleoresin, marigold extracts, turmeric-based colors, and various spice oils, which are essential ingredients for food, beverage, cosmetic, and pharmaceutical industries worldwide. The company has established a significant international footprint, distributing products across Europe, the Americas, Asia, Australia, and Africa, positioning itself as a key supplier in the growing natural ingredients market. ChenGuang Biotech leverages China's agricultural resources to produce value-added extracts that meet increasing consumer demand for natural alternatives to synthetic additives. This strategic focus on plant-based solutions places the company within the consumer defensive sector, catering to manufacturers seeking clean-label ingredients for health-conscious markets. The firm's technical expertise in extraction and purification processes enables it to deliver high-quality, standardized products that comply with international regulatory standards, strengthening its competitive position in both developed and emerging markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.99 billion for the period, demonstrating substantial scale in its operations. However, net income of CNY 94 million indicates relatively thin margins, reflecting the competitive nature of the plant extracts industry. The negative operating cash flow of CNY -223 million, despite positive earnings, suggests potential working capital challenges or timing differences in receivables and inventory management that warrant monitoring.

Earnings Power And Capital Efficiency

ChenGuang Biotech generated diluted EPS of CNY 0.18, indicating modest earnings power relative to its revenue base. The company maintained capital expenditures of CNY -150 million, reflecting ongoing investment in production capabilities. The relationship between operating cash flow and capital expenditures suggests the company may be funding operations through external sources rather than internal cash generation during this period.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 1.80 billion against total debt of CNY 3.38 billion, indicating a leveraged financial position. The debt level relative to equity and cash reserves suggests moderate financial risk, though the company maintains substantial liquidity. The capital structure appears geared toward supporting expansion and working capital needs in its capital-intensive extraction business.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.13, representing a payout ratio of approximately 72% of earnings, indicating a shareholder-friendly distribution policy despite modest profitability. The dividend yield and payout levels suggest management's confidence in maintaining distributions, though the high payout ratio may limit retention for future growth investments if earnings volatility occurs.

Valuation And Market Expectations

With a market capitalization of CNY 6.22 billion, the company trades at a price-to-earnings ratio that reflects market expectations for moderate growth in the natural ingredients sector. The beta of 0.718 indicates lower volatility than the broader market, consistent with its defensive sector positioning and stable demand patterns for essential food and cosmetic ingredients.

Strategic Advantages And Outlook

ChenGuang Biotech's strategic advantages include its vertical integration in plant extraction technology and global distribution network. The outlook depends on continued demand for natural ingredients across food and cosmetic sectors, though margin pressures from competition and raw material costs present ongoing challenges. The company's international presence provides diversification benefits but also exposes it to currency and trade policy risks.

Sources

Company Annual ReportShenzhen Stock Exchange filingsBloomberg

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