investorscraft@gmail.com

Intrinsic ValueShenzhen Bioeasy Biotechnology Co., Ltd. (300942.SZ)

Previous Close$9.79
Intrinsic Value
Upside potential
Previous Close
$9.79

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

Shenzhen Bioeasy Biotechnology operates within China's specialized biotechnology sector, focusing on the development and commercialization of rapid testing instruments and diagnostic reagents. The company's core revenue model centers on selling proprietary detection equipment and consumable test kits across multiple application domains, including food safety, agricultural products, dairy, meat, aquatic products, honey, pharmaceutical quality control, and public safety monitoring. This diversified approach mitigates reliance on any single market segment while leveraging technical synergies in immunochromatographic and biosensor technologies. Bioeasy's market position is that of a niche domestic player catering to stringent regulatory and quality assurance requirements within China's extensive food supply chain and clinical diagnostics landscape. The company competes by offering integrated solutions that combine portable instruments with specific reagent tests, addressing needs for on-site, rapid analysis. Founded in 2007 and headquartered in Shenzhen, a major biotechnology hub, Bioeasy benefits from proximity to manufacturing capabilities and research institutions, though it operates in a competitive environment with both state-owned enterprises and larger international diagnostic companies.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 224.2 million, achieving a net income of CNY 17.1 million. This translates to a net profit margin of approximately 7.6%, indicating modest but positive profitability. Operating cash flow was positive at CNY 34.3 million, which comfortably covered capital expenditures. The significant negative capital expenditure figure of -CNY 174.1 million suggests substantial divestment or reduction in fixed assets, a notable event impacting the cash flow statement that requires further context.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.04, reflecting its current earnings power on a per-share basis. The relationship between operating cash flow and capital expenditures is atypical due to the large negative capex, making standard capital efficiency metrics difficult to interpret for this period. The core operational cash generation appears sufficient to support ongoing business activities, but the unusual capex activity dominates the financial picture.

Balance Sheet And Financial Health

Bioeasy maintains a cash and equivalents position of CNY 293.4 million, providing a liquidity buffer. However, total debt is reported at CNY 468.0 million, resulting in a net debt position. The balance between cash and debt suggests a leveraged financial structure that warrants monitoring, though the exact terms and maturity profile of the debt are not detailed in the provided data.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns by paying a dividend of CNY 0.017 per share. The dividend payout represents a portion of the earnings, indicating a shareholder-friendly policy. Specific year-over-year growth trends for revenue and profitability are not available from the single-year data point provided, making it challenging to assess the company's historical growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.55 billion, the market valuation implies significant expectations for future growth relative to the current revenue base. The beta of 0.674 suggests the stock has been less volatile than the broader market, which may reflect its niche market positioning and smaller size. The valuation multiples would be high relative to current earnings, pricing in anticipated expansion.

Strategic Advantages And Outlook

Bioeasy's strategic advantage lies in its focus on rapid testing for critical safety applications in China's large domestic market. Its outlook is tied to regulatory trends emphasizing food and drug safety, as well as demand for decentralized clinical testing. Execution risks include intense competition and the need for continuous innovation to maintain relevance. The company's ability to navigate these dynamics while managing its financial leverage will be crucial for long-term success.

Sources

Company Public Filings (SZSE)Provided Financial Data

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