investorscraft@gmail.com

Intrinsic ValueShanghai Jiaoda Onlly Co.,Ltd (600530.SS)

Previous Close$6.35
Intrinsic Value
Upside potential
Previous Close
$6.35

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

Shanghai Jiaoda Onlly Co., Ltd. operates within China's competitive healthcare sector, specializing in the development, manufacturing, and distribution of a diverse portfolio of wellness products. Its core revenue model is driven by the sale of functional health foods, including probiotics, dietary supplements, and traditional tonics, alongside a strategic involvement in pharmaceutical retail and wholesale. The company has established a multifaceted operational footprint that extends beyond its core offerings to include disinfection products, food production, and ancillary services like logistics and travel, indicating a strategy of diversification within the broader health and wellness ecosystem. This positions the firm to capture value across various consumer touchpoints, though it operates in a highly fragmented market with significant regulatory oversight and intense competition from both domestic and international brands seeking growth in China's expansive consumer health market.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 325.2 million. It demonstrated solid profitability with net income of CNY 30.5 million, translating to a healthy net margin. Strong operating cash flow of CNY 63.4 million significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and robust operational management.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its positive net income and diluted EPS of CNY 0.04. Capital efficiency appears reasonable, as operating cash flow comfortably funded modest capital expenditures of CNY 5.5 million, suggesting prudent investment and a focus on maintaining operational cash generation.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 142.5 million. Total debt stands at CNY 138.5 million, resulting in a conservative net cash position. This structure indicates a low-risk financial profile with ample liquidity to meet obligations and support operations.

Growth Trends And Dividend Policy

The company has instituted a shareholder returns policy, evidenced by a dividend per share of CNY 0.0118. The commitment to a dividend, alongside a profitable operational base, suggests a management focus on delivering value to shareholders while potentially funding organic growth initiatives from retained earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.83 billion, the market assigns a significant premium to the company's current earnings and revenue base. A beta of 0.475 indicates the stock has been less volatile than the broader market, which may reflect investor perception of its stable niche and financial health.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified portfolio within the essential healthcare sector and its established presence in the Chinese market. The outlook will depend on its ability to navigate competitive and regulatory pressures while effectively executing its diversified business model to sustain profitability and growth.

Sources

Company DescriptionFinancial Data Provided

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