investorscraft@gmail.com

Intrinsic ValueBy-health Co., Ltd. (300146.SZ)

Previous Close$12.17
Intrinsic Value
Upside potential
Previous Close
$12.17

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

By-health Co., Ltd. operates as a prominent player in China's consumer defensive sector, specifically within the packaged foods industry focused on dietary supplements. The company generates revenue through the development, production, and global distribution of a comprehensive portfolio of health products under its core By-health and GymMax brands. Its business model targets diverse demographic segments—including children, men, women, and the elderly—with specialized formulations addressing needs such as immunity boosting, heart and cerebral vessel health, weight management, and beauty maintenance. By-health leverages a multi-channel distribution strategy that combines a network of distributors, extensive retail terminals, and robust online sales platforms to reach consumers. Within the competitive Chinese wellness market, the company has established a strong market position built on its long-standing history since 1995, brand recognition, and a broad product suite that covers niche health concerns from skeletal joints to reproductive health. This strategic focus on scientifically positioned nutritional solutions allows it to capitalize on growing consumer health consciousness and an aging population, reinforcing its standing as an integrated biotechnology enterprise in the preventative health space.

Revenue Profitability And Efficiency

For the fiscal year, By-health reported revenue of CNY 6.84 billion, achieving a net income of CNY 652.8 million. The company demonstrated solid cash generation, with operating cash flow of CNY 685.9 million, which comfortably covered capital expenditures of approximately CNY 305.7 million. This indicates efficient conversion of sales into cash from core operations, supporting ongoing business investments and financial flexibility.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.38. The significant operating cash flow relative to net income suggests quality earnings that are not solely accounting-driven. Capital expenditure levels indicate a moderate reinvestment rate back into the business, aimed at maintaining production capacity and supporting future growth initiatives without excessively straining cash resources.

Balance Sheet And Financial Health

By-health maintains a robust balance sheet with cash and equivalents of CNY 2.60 billion. Against total debt of CNY 1.54 billion, the company exhibits a strong liquidity position. This substantial cash reserve provides a considerable buffer for operations, potential acquisitions, or weathering market downturns, indicating a low-risk financial structure with ample capacity to meet its obligations.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.36. This payout represents a significant portion of its earnings, highlighting a commitment to returning capital to investors. The balance between dividend distributions and retained earnings suggests a strategy focused on both rewarding shareholders and funding organic growth opportunities within the expanding health supplement market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.28 billion, the market valuation reflects investor expectations for stability in the consumer defensive sector, further supported by a beta of 0.56 indicating lower volatility than the broader market. The valuation incorporates the company's established brand, consistent profitability, and its position in the essential wellness products industry.

Strategic Advantages And Outlook

By-health's strategic advantages are rooted in its extensive product portfolio, brand equity, and multi-channel distribution reach. The outlook is underpinned by long-term demographic trends, including health awareness and an aging population in China. Its focus on research-backed dietary supplements positions it to capitalize on sustained demand for preventative health solutions, although it must navigate competitive and regulatory dynamics within the industry.

Sources

Company Annual ReportShenzhen 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