investorscraft@gmail.com

Intrinsic ValueHangzhou Coco Healthcare Products Co.,Ltd. (301009.SZ)

Previous Close$13.38
Intrinsic Value
Upside potential
Previous Close
$13.38

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

Hangzhou Coco Healthcare Products operates as a specialized manufacturer in China's personal hygiene sector, focusing on absorbent healthcare products across three core segments: baby care, adult incontinence, and pet hygiene. The company's revenue model is built on the research, development, production, and direct sale of disposable products including adult diapers, pull-up pants, nursing pads, and maternity towels. Operating in the consumer defensive industry, Coco Healthcare benefits from consistent demand driven by demographic trends such as China's aging population and rising pet ownership. The company maintains a focused market position by catering to specific healthcare needs rather than competing in the broader, more saturated personal care market. This specialization allows it to develop deep expertise in absorbent technology and build brand recognition within niche segments. Its product portfolio addresses essential needs across different life stages, creating a diversified revenue stream within the hygiene sector. The company's foundation in Hangzhou positions it within a major industrial region, supporting its manufacturing capabilities and supply chain efficiency in serving the domestic Chinese market.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.08 billion for the period, achieving net income of CNY 31.2 million. This translates to a net profit margin of approximately 2.9%, indicating relatively thin profitability in a competitive market. Operating cash flow of CNY 52.4 million exceeded reported net income, suggesting reasonable cash conversion from operations. Capital expenditures of CNY 75.4 million represented significant investment in maintaining or expanding production capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.12, reflecting the company's current earnings capacity. The positive operating cash flow generation, while modest, indicates fundamental operational viability. The relationship between capital expenditures and operating cash flow suggests the company is investing heavily in fixed assets relative to current cash generation, which may indicate expansionary activities or necessary capacity upgrades in its manufacturing operations.

Balance Sheet And Financial Health

Coco Healthcare maintains a strong liquidity position with cash and equivalents of CNY 613.7 million, substantially exceeding total debt of CNY 108.3 million. This conservative capital structure provides significant financial flexibility and indicates low bankruptcy risk. The substantial cash reserves relative to the company's market capitalization suggest a well-capitalized balance sheet that could support future investments or weather industry downturns.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns with a dividend per share of CNY 0.07, representing a payout ratio of approximately 58% based on diluted EPS. This dividend policy indicates management's confidence in sustainable cash generation. Future growth prospects are tied to demographic trends, particularly China's aging population driving demand for adult incontinence products, though current profitability levels suggest challenges in translating revenue into substantial earnings growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.73 billion, the company trades at a price-to-earnings ratio reflecting market expectations for moderate growth. The beta of 0.827 suggests lower volatility than the broader market, consistent with its consumer defensive classification. Valuation metrics appear to incorporate expectations for steady but not explosive growth, aligned with the company's niche market positioning.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on healthcare-oriented hygiene products, benefiting from long-term demographic tailwinds. Its strong balance sheet provides a cushion for strategic investments or research initiatives. The outlook depends on execution in competitive market segments and ability to improve profitability through operational efficiencies or product differentiation. Success will hinge on effectively capitalizing on China's healthcare and demographic trends while managing cost pressures.

Sources

Company financial statementsShenzhen 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