investorscraft@gmail.com

Intrinsic ValueLotus Health Group Company (600186.SS)

Previous Close$6.19
Intrinsic Value
Upside potential
Previous Close
$6.19

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

Lotus Health Group Company operates as a specialized producer of healthy condiments and packaged foods within China's consumer defensive sector. The company generates revenue through manufacturing and distributing a diverse portfolio including lotus monosodium glutamate, various starches, chicken bouillon, healthy oils, energy drinks, snacks, and staple foods like flour, rice, and pasta. Founded in 1983 and based in Xiangcheng, Lotus Health has established itself as a niche player in the competitive Chinese packaged foods market, focusing on health-oriented products that cater to evolving consumer preferences for nutritious alternatives. The company's market position leverages its long-standing presence and specialized expertise in condiment production, particularly through its flagship monosodium glutamate products, while expanding into adjacent categories to diversify its revenue streams and capture growth in the health-conscious consumer segment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.65 billion with net income of CNY 202.6 million, indicating a net margin of approximately 7.7%. Operating cash flow of CNY 652.3 million significantly exceeded net income, suggesting strong cash conversion efficiency. Capital expenditures of CNY 643.4 million indicate substantial ongoing investment in production capacity and operational infrastructure.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.12, the company demonstrates modest earnings power relative to its market capitalization. The substantial operating cash flow generation relative to net income reflects efficient working capital management. The significant capital expenditure program suggests focused investment in maintaining and expanding production capabilities for future growth.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 1.73 billion against total debt of CNY 592.2 million, indicating robust financial health. The low debt-to-equity ratio and substantial cash reserves provide financial flexibility and resilience against market volatility. This conservative capital structure supports operational stability and potential strategic investments.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings for reinvestment and growth initiatives. This approach aligns with its substantial capital expenditure program and focus on expanding production capacity. The retention of profits supports the company's strategy of funding growth internally while maintaining financial flexibility.

Valuation And Market Expectations

Trading at a market capitalization of CNY 10.68 billion, the company's valuation reflects a price-to-earnings multiple that incorporates expectations for steady performance in the defensive consumer goods sector. The low beta of 0.108 indicates the stock is perceived as relatively stable compared to the broader market, typical for established consumer staples companies.

Strategic Advantages And Outlook

The company benefits from its established brand heritage dating to 1983 and specialized expertise in condiment manufacturing. Its focus on health-oriented products positions it well within China's growing wellness trend. The strong balance sheet provides strategic flexibility to pursue organic growth or selective acquisitions in the expanding health food market.

Sources

Company financial reportsStock 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