investorscraft@gmail.com

Intrinsic ValueZhejiang Garden Bio-chemical High-tech Co., Ltd. (300401.SZ)

Previous Close$17.85
Intrinsic Value
Upside potential
Previous Close
$17.85

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

Zhejiang Garden Bio-chemical High-tech operates as a specialized manufacturer within the pharmaceutical sector, focusing on the production and supply of vitamin D3, cholesterol, and calcifediol. The company's core revenue model is built on the manufacturing and sale of these high-purity biochemical products, which serve as critical ingredients for downstream industries. Its operations are deeply integrated into the supply chains for food additives, nutritional supplements, and pharmaceutical applications, positioning it as a key supplier in niche biochemical markets. Founded in 2000 and based in Dongyang, China, the company has established a significant presence in the domestic market while participating in the global specialty chemicals landscape. It operates in the competitive Drug Manufacturers - Specialty & Generic industry, where technological expertise and production scale are crucial differentiators. The company's market position is reinforced by its specialized product portfolio that caters to specific health and wellness demand trends, requiring advanced manufacturing capabilities and regulatory compliance. This focus on a targeted segment of the bio-chemical market allows it to maintain relevance despite broader competitive pressures in the healthcare sector.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, the company reported revenue of approximately CNY 1.24 billion, with net income reaching CNY 309.2 million. This translates to a healthy net profit margin of nearly 25%, indicating strong operational efficiency in its specialized manufacturing processes. The company generated robust operating cash flow of CNY 466.4 million, significantly exceeding its net income and demonstrating high-quality earnings conversion from its core business activities.

Earnings Power And Capital Efficiency

The company demonstrated substantial earnings power with diluted earnings per share of CNY 0.52. Its capital allocation strategy appears balanced, with significant capital expenditures of CNY 480.4 million indicating ongoing investment in production capacity and technological capabilities. The strong operating cash flow generation relative to earnings suggests efficient working capital management and sustainable operational performance in its specialized biochemical manufacturing operations.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 1.28 billion. However, total debt stands at CNY 1.52 billion, resulting in a leveraged balance sheet structure. The substantial cash reserves provide a buffer for debt servicing and operational needs, while the debt level reflects strategic financing for growth initiatives and capital investments in its manufacturing infrastructure.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.114 per share. The capital expenditure program, which exceeded operating cash flow, signals an aggressive growth strategy focused on capacity expansion and technological advancement. This balanced approach between returning capital to shareholders and reinvesting in business growth reflects management's confidence in future prospects within the specialized biochemical market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.69 billion, the company trades at a price-to-earnings multiple derived from its current earnings per share. The beta of 0.474 suggests lower volatility compared to the broader market, potentially reflecting the defensive characteristics of its specialty pharmaceutical and nutritional ingredients business. Market expectations appear to balance growth potential against the specialized nature of its operations.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized manufacturing expertise in vitamin D3 and related biochemicals, serving growing global demand for nutritional and pharmaceutical applications. Its established position in China provides access to manufacturing scale and supply chain efficiencies. The outlook depends on maintaining technological leadership and navigating regulatory environments while capitalizing on health and wellness trends driving demand for its specialized product portfolio.

Sources

Company Financial ReportsShenzhen 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