investorscraft@gmail.com

Intrinsic ValueYantai Zhenghai Biotechnology Co., Ltd. (300653.SZ)

Previous Close$20.75
Intrinsic Value
Upside potential
Previous Close
$20.75

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

Yantai Zhenghai Biotechnology operates as a specialized developer and manufacturer of regenerative medical materials within China's rapidly expanding biotechnology sector. The company focuses on creating advanced biological tissue engineering products derived from animal sources, primarily bovine tissues, which undergo sophisticated processing to ensure biocompatibility and safety. Its core revenue model centers on the research, development, production, and commercialization of these medical-grade biomaterials, which are sold to healthcare institutions and surgical centers across China. Zhenghai's product portfolio targets specific surgical applications, positioning it as a niche player in the regenerative medicine space rather than a broad-based pharmaceutical company. The company has established itself in the specialized field of biomaterial implants, competing with both domestic Chinese manufacturers and international medical technology firms. Its market position is strengthened by its long-standing presence since 2003 and its focused expertise in processing biological tissues for medical applications, though it operates in a highly regulated environment that requires significant research investment and compliance with stringent quality standards. The company's branding strategy, with products like Heal-All and Heal-Full, demonstrates its commitment to building recognizable medical brands in specific therapeutic areas including neurosurgery, dentistry, and dermatology.

Revenue Profitability And Efficiency

Yantai Zhenghai Biotechnology demonstrated solid financial performance with revenue of CNY 363 million and net income of CNY 135 million for the period, reflecting a robust net profit margin of approximately 37%. The company generated operating cash flow of CNY 151 million, significantly exceeding its net income, indicating strong cash conversion efficiency. Capital expenditures were modest at CNY 16 million, suggesting the company maintains a capital-light operational model with limited requirements for heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power with diluted earnings per share of CNY 0.75, supported by high profitability margins characteristic of specialized medical technology companies. Operating cash flow substantially exceeded net income by approximately 12%, demonstrating excellent quality of earnings and efficient working capital management. The modest capital expenditure requirements relative to operating cash flow generation indicate high returns on invested capital and efficient deployment of financial resources.

Balance Sheet And Financial Health

Yantai Zhenghai maintains a conservative financial structure with minimal debt of CNY 5.2 million against cash reserves of CNY 117 million, resulting in a net cash position. The balance sheet reflects financial stability with low leverage and substantial liquidity. The company's financial health appears strong, with ample cash reserves providing flexibility for research initiatives and potential strategic investments without reliance on external financing.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.46 per share while maintaining earnings retention for future growth. The dividend payout ratio of approximately 61% indicates a balanced capital allocation strategy between rewarding shareholders and funding internal development. Growth trends will depend on market adoption of regenerative medical materials and expansion within China's healthcare infrastructure development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.66 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The low beta of 0.18 suggests the stock exhibits lower volatility relative to the broader market, potentially reflecting its niche market positioning and specialized business model. Market expectations appear to incorporate the company's stable profitability and specialized position in the regenerative medicine sector.

Strategic Advantages And Outlook

Yantai Zhenghai's strategic advantages include its specialized expertise in biological tissue processing and established presence in China's regenerative medicine market. The outlook depends on regulatory developments, healthcare reimbursement policies, and competition within the medical biomaterials sector. The company's research capabilities and product specialization provide a foundation for sustained positioning, though success will require ongoing innovation and adaptation to evolving medical standards.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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