investorscraft@gmail.com

Intrinsic ValueNingxia Zhongke Biotechnology Co., Ltd. (600165.SS)

Previous Close$3.75
Intrinsic Value
Upside potential
Previous Close
$3.75

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

Ningxia Zhongke Biotechnology operates within China's basic materials sector, specializing in chemical manufacturing with a focus on coal-based activated carbon and lauric acid products. The company leverages its chemical processing expertise to produce bio-based chemical fibers, positioning itself in industrial materials markets. Despite its biotechnology-oriented name, the firm primarily functions as a chemical producer serving industrial applications rather than traditional biotech sectors. Its market position reflects a regional manufacturer with specialized chemical capabilities, operating in competitive commodity chemical markets where scale and cost efficiency are critical success factors. The company's foundation in 1958 provides historical operating experience, though it faces challenges typical of smaller chemical producers in capital-intensive industries with fluctuating raw material costs and environmental compliance requirements.

Revenue Profitability And Efficiency

The company reported revenue of CNY 345 million with a substantial net loss of CNY 539 million, indicating severe profitability challenges. Negative operating cash flow of CNY 85 million combined with minimal capital expenditures suggests operational distress and limited investment capacity. The significant disparity between revenue and net loss points to either substantial write-downs, operational inefficiencies, or both within its chemical manufacturing operations.

Earnings Power And Capital Efficiency

Diluted EPS of -0.79 CNY reflects weak earnings power amid challenging market conditions. Negative operating cash flow indicates the business is consuming rather than generating cash from core operations. The minimal capital expenditure relative to operating losses suggests constrained investment ability, potentially limiting future operational improvements or capacity expansion in its chemical products segment.

Balance Sheet And Financial Health

The balance sheet shows limited cash reserves of CNY 8.6 million against total debt of CNY 228 million, creating liquidity concerns. The debt-to-equity position appears strained given the operating losses and negative cash flow. This financial structure indicates heightened financial risk and potential constraints in meeting ongoing operational and debt service requirements.

Growth Trends And Dividend Policy

No dividend payments reflect the company's focus on preserving capital amid financial challenges. The negative financial metrics across revenue, profitability, and cash flow indicate contraction rather than growth. The company appears to be in a defensive posture, prioritizing survival over expansion in its chemical manufacturing operations.

Valuation And Market Expectations

With a market capitalization of CNY 2.8 billion, the valuation appears disconnected from fundamental financial performance, potentially reflecting speculative expectations or asset value considerations. The beta of 0.884 suggests moderate market sensitivity, though current financial distress may not be fully priced given the substantial premium to underlying operational metrics.

Strategic Advantages And Outlook

The company's long-standing industry presence since 1958 provides operational experience, though current financial distress limits strategic flexibility. Specialization in coal-based activated carbon and chemical products represents niche capabilities, but market positioning appears challenged. The outlook remains constrained by financial health issues requiring significant operational turnaround or restructuring to achieve sustainable operations.

Sources

Company financial statementsShanghai Stock Exchange disclosuresMarket data providers

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