investorscraft@gmail.com

Intrinsic ValueBeijing Tiantan Biological Products Co., Ltd. (600161.SS)

Previous Close$16.65
Intrinsic Value
Upside potential
Previous Close
$16.65

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 Tiantan Biological Products operates as a specialized biopharmaceutical company focused exclusively on the research, development, manufacturing, and commercialization of plasma-derived therapies within China's highly regulated healthcare sector. Its core revenue model is built on the production and sale of a diverse portfolio of essential blood products, including human albumin, various immunoglobulins, and coagulation factors, which are critical for treating immune deficiencies, infectious diseases, and other medical conditions. The company benefits from significant barriers to entry due to stringent government oversight of plasma collection and fractionation, securing its position as a key domestic supplier. As a subsidiary of the state-affiliated China National Biotec Group, it holds a strategically important role in the national biosecurity framework, ensuring a stable and prioritized position in the market. This affiliation, combined with its specialized focus, provides a durable competitive moat against generic and international competition, solidifying its standing as a vital and entrenched player in China's biopharmaceutical landscape.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 6.03 billion and a net income of CNY 1.55 billion, translating to a high net profit margin of approximately 25.7%. This indicates strong pricing power and effective cost management within its specialized product portfolio. The business demonstrates significant profitability from its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.78, reflecting solid earnings generation on a per-share basis. Operating cash flow was healthy at CNY 819.8 million, though it was overshadowed by substantial capital expenditures of CNY -1.07 billion, signaling heavy ongoing investment in production capacity and potentially new facilities to support future growth.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash reserve of CNY 2.69 billion and a minimal total debt of just CNY 44.9 million. This results in a net cash position, providing immense financial flexibility and a very low-risk profile, which is crucial for funding its capital-intensive operations and R&D initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.1. The significant capital expenditure outlay, which exceeds operating cash flow, is a clear indicator of a strategic growth phase, with investments likely directed toward expanding plasma collection and fractionation capabilities to capture long-term demand growth in China's healthcare market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 38.6 billion, the market assigns a premium valuation, reflecting expectations for continued growth in the essential blood products market. A beta of 0.406 indicates the stock is perceived as less volatile than the broader market, often a characteristic of defensive healthcare stocks with stable demand profiles.

Strategic Advantages And Outlook

Its strategic advantages are rooted in its specialized focus, state-backed affiliation, and the high regulatory barriers protecting its industry. The outlook is positive, supported by China's aging population and growing healthcare expenditure, which should drive sustained demand for its critical, life-saving therapies, though it remains subject to strict regulatory oversight.

Sources

Company Annual ReportShanghai Stock Exchange Filings

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