investorscraft@gmail.com

Intrinsic ValueBluestar Adisseo Company (600299.SS)

Previous Close$9.59
Intrinsic Value
Upside potential
Previous Close
$9.59

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

Bluestar Adisseo operates as a specialized chemical company within the global animal nutrition sector, focusing on the research, development, and sale of high-value feed additives. Its core revenue model is built on manufacturing and selling a diverse portfolio of products, including methionine solutions like Rhodimet, vitamin blends under Microvit, enzyme preparations such as Rovabio, and specialized offerings like organic selenium (Selisseo) and chloride-free sodium (AdiSodium). The company competes in the basic materials industry, serving the agricultural supply chain by enhancing feed efficiency and animal health for producers worldwide. Its market position is strengthened by its long-standing history, technical expertise, and comprehensive product range that addresses specific nutritional needs across monogastric and ruminant species. As a subsidiary of China National Bluestar, it benefits from integrated supply chains and a global distribution network, positioning it as a key player in the concentrated and competitive market for synthetic amino acids and specialty nutrients.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 15.53 billion for the period, demonstrating its significant scale in the feed additives market. Net income stood at CNY 1.20 billion, resulting in a net margin of approximately 7.8%, reflecting the competitive and capital-intensive nature of its chemical production operations. Strong operating cash flow of CNY 2.94 billion indicates effective management of working capital and solid cash generation from its core business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share were CNY 0.45, providing a clear measure of profitability on a per-share basis. The company's capital expenditures of CNY 1.62 billion represent substantial investment in maintaining and expanding production capabilities. The significant operating cash flow relative to capital expenditures suggests the company generates sufficient internal funds to support its investment needs while maintaining operational efficiency.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with cash and equivalents of CNY 1.27 billion against total debt of CNY 1.29 billion, indicating a nearly balanced position with minimal net debt. This prudent leverage profile provides financial flexibility and stability. The company's solid cash position supports both operational requirements and potential strategic initiatives in the capital-intensive chemical industry.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.24 per share. This payout represents a dividend yield based on current market capitalization, reflecting a balanced capital allocation strategy that returns value to shareholders while retaining earnings for future growth investments in research, development, and production capacity expansion within the animal nutrition sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 25.96 billion, the company trades at a price-to-earnings ratio derived from its current earnings power. The beta of 0.641 indicates lower volatility compared to the broader market, suggesting investors perceive the stock as relatively defensive within the basic materials sector, potentially reflecting the stable demand characteristics of animal nutrition products.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established expertise in feed additive chemistry, diverse product portfolio addressing multiple animal nutrition needs, and global distribution capabilities. Its position as a subsidiary of China National Bluestar provides operational synergies and supply chain advantages. The outlook remains tied to global agricultural trends, protein consumption patterns, and the ongoing need for efficient animal nutrition solutions worldwide.

Sources

Company description and financial data providedShanghai Stock Exchange filingsCorporate structure information

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