investorscraft@gmail.com

Intrinsic ValueBaotou Huazi Industry Co., Ltd (600191.SS)

Previous Close$13.86
Intrinsic Value
Upside potential
Previous Close
$13.86

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

Baotou Huazi Industry operates as a specialized sugar producer within China's competitive food processing sector, focusing exclusively on sugar manufacturing and distribution under its established Prairie and Grassland brands. The company generates revenue through the production and sale of refined sugar products to domestic consumers and industrial clients, positioning itself as a regional player in the essential food commodities market. Operating from its Baotou headquarters, the company maintains a focused operational footprint in sugar processing, leveraging its brand recognition to serve local and regional markets while competing against larger national sugar producers. Its market position reflects a niche regional operator rather than a dominant national player, with operations concentrated in northern China where it has developed stable customer relationships over its 25-year history.

Revenue Profitability And Efficiency

The company reported revenue of CNY 515.7 million with net income of CNY 25.4 million, indicating modest profitability margins. Operating cash flow of CNY 139.5 million suggests reasonable operational efficiency, though significant capital expenditures of CNY 352.2 million reflect substantial investment activities during the period that may impact near-term cash positions.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.0525, the company demonstrates basic earnings capacity relative to its market capitalization. The substantial capital expenditure program indicates aggressive investment in productive assets, though the relationship between these investments and future earnings power requires monitoring given the capital-intensive nature of sugar processing operations.

Balance Sheet And Financial Health

The balance sheet shows CNY 41.6 million in cash against total debt of CNY 126.9 million, indicating moderate leverage. The company maintains adequate liquidity for its operational scale, with debt levels that appear manageable given its cash generation capabilities and market position as an established regional operator.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distributions, preferring to reinvest capital into operations. Growth trends appear focused on capacity expansion and operational improvements rather than aggressive market share acquisition, reflecting the mature nature of the sugar industry in China.

Valuation And Market Expectations

Trading at a market capitalization of CNY 4.14 billion, the company's valuation reflects its niche position in the essential food products sector. The beta of 0.94 suggests market sensitivity slightly below broader market volatility, indicating investor perception of relative stability within the defensive consumer staples category.

Strategic Advantages And Outlook

The company benefits from established brand recognition and regional market presence, though it operates in a highly competitive industry with thin margins. Future success will depend on operational efficiency improvements and potential market consolidation opportunities within China's fragmented sugar processing sector.

Sources

Company financial statementsStock 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