investorscraft@gmail.com

Intrinsic ValueShandong Sito Bio-technology Co., Ltd. (300583.SZ)

Previous Close$14.50
Intrinsic Value
Upside potential
Previous Close
$14.50

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

Shandong Sito Bio-technology operates as a specialized manufacturer within the pharmaceutical biotechnology sector, focusing on the research, development, and production of steroid hormones, intermediates, and their derivatives. The company's core revenue model is built on selling these high-purity biochemical compounds, which serve as critical building blocks for the synthesis of active pharmaceutical ingredients (APIs) used in various therapeutic areas, including anti-inflammatory and hormonal treatments. Its product portfolio, featuring items like 9a-hydroxyandrostenedione and betamethasone epoxy hydrolyzate, positions it within a niche but essential segment of the pharmaceutical supply chain. The firm's operations are deeply integrated into the broader healthcare industry, supplying intermediates to API manufacturers and pharmaceutical companies. Based in Heze, China, and founded in 2002, Sito leverages its technical expertise to maintain a position as a specialized supplier in a competitive global market. Its market positioning is that of a focused intermediate producer, competing on technical capability and product quality rather than scale, catering to the specific demands of steroid hormone synthesis. The company's strategic focus on this complex chemical domain requires sustained R&D investment to maintain its technological edge and product pipeline, which is crucial for its long-term viability in a sector driven by regulatory standards and innovation.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 970.6 million. However, it recorded a net loss of CNY 88.8 million, resulting in a diluted earnings per share of -CNY 0.47. This indicates significant profitability challenges, as revenue generation was insufficient to cover operational costs. The positive operating cash flow of CNY 194.5 million suggests that core business operations are generating cash, which is a critical factor for sustaining operations amidst the reported net loss.

Earnings Power And Capital Efficiency

The current earnings power is negative, as evidenced by the net loss. The capital expenditure of approximately CNY 65.5 million, when viewed against the operating cash flow, indicates that the company is investing back into the business while maintaining a positive cash flow from operations. This dynamic suggests that management is prioritizing operational maintenance and potential growth investments despite the bottom-line pressure, aiming to enhance future production capacity or technological capabilities.

Balance Sheet And Financial Health

The company's balance sheet shows a cash position of CNY 256.0 million against total debt of CNY 722.2 million, indicating a leveraged financial structure. The debt level is substantial relative to the company's market capitalization, which may raise concerns about financial flexibility and interest coverage, especially in a period of net losses. The overall financial health appears strained, with liquidity being a key area for monitoring given the debt obligations.

Growth Trends And Dividend Policy

The declared dividend per share of CNY 0.01, while nominal, is notable given the company's net loss position. This may indicate a commitment to returning capital to shareholders, but it also raises questions about capital allocation priorities when profitability is challenged. Growth trends are difficult to assess from a single data point, but the current financial results suggest the company is navigating a difficult operational phase that is impacting its growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.0 billion, the market is valuing the company at a significant multiple to its revenue, reflecting expectations for a future recovery in profitability and growth. The beta of 0.83 suggests the stock has been slightly less volatile than the broader market. The valuation appears to incorporate optimism about the company's niche market position and long-term prospects beyond the current fiscal year's losses.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized expertise in steroid hormone intermediates, a complex field with high technical barriers. The outlook is contingent on its ability to return to profitability by improving operational efficiency and leveraging its R&D capabilities. Success will depend on managing its debt load effectively while capitalizing on demand for its specialized products within the global pharmaceutical supply chain.

Sources

Company Financial ReportsShenzhen Stock Exchange

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