investorscraft@gmail.com

Intrinsic ValueBeijing Scitop Bio-tech Co., Ltd. (300858.SZ)

Previous Close$19.33
Intrinsic Value
Upside potential
Previous Close
$19.33

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

Beijing Scitop Bio-tech operates as a specialized biotechnology firm focused on the research, development, and commercialization of probiotic lactic acid bacteria and related microecological solutions. The company's core revenue model is built on selling its proprietary strains and compound food additives to the food industry, alongside providing health-focused edible probiotic products and microecological preparations for animal husbandry and agricultural planting. This positions Scitop at the intersection of industrial biotechnology, functional food ingredients, and sustainable agriculture. Within China's burgeoning biotech sector, the company has established a niche by leveraging its deep expertise in microbial fermentation and strain isolation, which began with its founding in 2003. Its market position is characterized by a focus on B2B industrial applications while also catering to consumer health trends, allowing it to serve diverse demand drivers. The company's integrated approach—spanning R&D, production, and direct sales—aims to capture value across the supply chain for microbial products, differentiating it from generic ingredient suppliers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 303 million. It demonstrated strong profitability with net income of CNY 94.4 million, resulting in a robust net profit margin of around 31%. Operating cash flow was healthy at CNY 142 million, significantly exceeding net income, indicating high-quality earnings. Capital expenditures of CNY 211 million suggest substantial ongoing investment in production capacity or R&D infrastructure.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, as evidenced by its high net income margin. Diluted earnings per share stood at CNY 0.36. The significant capital expenditure outflow, which was larger than the operating cash flow, indicates a period of heavy investment. This suggests the company is prioritizing growth and capacity expansion, which may impact short-term free cash flow but aims to enhance long-term capital efficiency.

Balance Sheet And Financial Health

Scitop maintains a very strong balance sheet with a minimal debt load of just CNY 3.2 million against cash and equivalents of CNY 108.6 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility. The low debt level minimizes interest expense risk and positions the company to fund future growth initiatives either organically or through strategic acquisitions.

Growth Trends And Dividend Policy

The company has committed to a shareholder returns policy, evidenced by a dividend per share of CNY 0.15. The substantial capital expenditure relative to its operating cash flow is a clear indicator of a growth-oriented strategy, likely focused on expanding production capabilities or research initiatives. This balance between returning capital to shareholders and reinvesting for future expansion reflects a disciplined approach to capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.04 billion, the market assigns a significant premium, valuing the company at a high earnings multiple relative to its current net income. The beta of 0.57 indicates lower volatility compared to the broader market, which may reflect investor perception of the company's stable niche and defensive characteristics within the healthcare and biotechnology sector.

Strategic Advantages And Outlook

Scitop's strategic advantages lie in its specialized expertise in probiotic strains and its established position in the Chinese market. The outlook appears focused on leveraging its R&D capabilities and expanding its product applications across food, health, and agriculture sectors. The strong balance sheet provides a solid foundation for executing this growth strategy, though success will depend on commercializing new products and navigating competitive and regulatory dynamics in the biotechnology landscape.

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