investorscraft@gmail.com

Intrinsic ValueBaotou Dongbao Bio-Tech Co.,Ltd (300239.SZ)

Previous Close$6.15
Intrinsic Value
Upside potential
Previous Close
$6.15

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

Baotou Dongbao Bio-Tech operates as a specialized manufacturer within China's healthcare sector, focusing on the production and development of gelatin and collagen-derived products. The company's core revenue model centers on the sale of pharmaceutical-grade gelatin and food additive gelatin, serving both domestic and international markets. Its product portfolio includes collagen peptide, positioning it within the broader biomaterials and nutraceuticals industry. As a vertically integrated producer founded in 1997, Dongbao Bio-Tech maintains operations from raw material processing to finished goods manufacturing. The company leverages its technical expertise in gelatin extraction and refinement to cater to pharmaceutical capsule manufacturers and food industry clients requiring high-purity gelatin products. Its market position is characterized by specialization in collagen-based biomaterials rather than broad pharmaceutical manufacturing, distinguishing it from generic drug producers. The company's geographical base in Baotou provides proximity to raw material sources, supporting its integrated production model. Dongbao Bio-Tech competes in a niche segment of the healthcare materials market, where quality control and regulatory compliance are critical competitive factors. Its international sales indicate capability to meet global standards, though the domestic Chinese market remains its primary revenue source. The company's longevity since 1997 suggests established industry relationships and manufacturing experience in this specialized field.

Revenue Profitability And Efficiency

The company generated revenue of CNY 885 million with net income of CNY 86 million, achieving a net profit margin of approximately 9.7%. Operating cash flow of CNY 69.1 million was positive but below net income levels. Capital expenditures of CNY 77.2 million exceeded operating cash flow, indicating ongoing investment in production capacity. The margin profile reflects the specialized nature of its pharmaceutical-grade gelatin products, which typically command premium pricing compared to industrial gelatin applications.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.13, translating the net income into per-share profitability. The company maintained positive earnings power despite significant capital investments, as evidenced by the substantial capital expenditure program. The relationship between operating cash flow and capital expenditures suggests the business is in an investment phase, with cash generation being reinvested into operational assets rather than distributed to shareholders through dividends or buybacks.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with cash and equivalents of CNY 532 million against total debt of CNY 479 million, resulting in a net cash position. This conservative financial structure provides flexibility for ongoing operations and potential expansion. The debt level appears manageable relative to the company's cash reserves, indicating low financial risk and capacity to withstand industry cyclicality or temporary market disruptions.

Growth Trends And Dividend Policy

The company maintained a dividend payment of CNY 0.025 per share, representing a modest distribution of earnings. The significant capital expenditure program suggests management is prioritizing growth investments over immediate shareholder returns. The balance between reinvestment and dividend payments indicates a strategy focused on long-term capacity expansion and market position strengthening, with current dividends serving as a token distribution rather than a primary return mechanism.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.31 billion, the company trades at a price-to-earnings ratio of around 38.5 times based on current earnings. The beta of 0.70 suggests lower volatility than the broader market, potentially reflecting the defensive characteristics of its healthcare-adjacent business. The valuation multiple implies market expectations for future growth beyond current profitability levels, possibly anticipating benefits from recent capital investments.

Strategic Advantages And Outlook

The company's strategic position benefits from vertical integration and specialization in pharmaceutical-grade gelatin, a market with high quality barriers. Its net cash position provides strategic flexibility for potential expansion or weathering industry challenges. The outlook depends on effective utilization of recent capital investments and maintaining quality standards in regulated pharmaceutical supply chains. International expansion opportunities may present additional growth vectors beyond domestic Chinese market penetration.

Sources

Company financial statementsMarket data providers

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