investorscraft@gmail.com

Intrinsic ValueZhejiang Qianjiang Biochemical Co., Ltd (600796.SS)

Previous Close$6.83
Intrinsic Value
Upside potential
Previous Close
$6.83

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

Zhejiang Qianjiang Biochemical operates as a specialized manufacturer of biological pesticides, veterinary drugs, and pharmaceutical intermediates, serving the agricultural inputs sector within China's Basic Materials industry. The company's core revenue model is built on the production and sale of key products like validamycin, gibberellic acid, and abamectin, alongside colistin sulfate premix for animal health, positioning it at the intersection of crop protection and animal nutrition. Its market position is strengthened by a diversified product portfolio that includes feed additives and external heating services, catering to both domestic and international markets, with exports reaching the United States, Western Europe, South America, and Southeast Asia. Founded in 1970 and based in Haining, the company leverages decades of expertise in biochemical synthesis, targeting sustainable agricultural practices through its biopesticide offerings, which align with growing global demand for reduced chemical residues in farming. This established presence, combined with its export capabilities, provides a competitive edge in niche segments of the agrochemical market, though it operates in a highly regulated and competitive environment dominated by larger global players.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.77 billion for the period, with net income of CNY 160 million, reflecting a net margin of approximately 9%. Operating cash flow was robust at CNY 373 million, indicating effective conversion of earnings into cash, though capital expenditures were significantly high at CNY 819 million, suggesting ongoing investments in capacity or efficiency improvements.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.18, demonstrating modest earnings power relative to the share base. The substantial capital expenditure outflow, which exceeded operating cash flow, points to aggressive investment in fixed assets, potentially aimed at enhancing production capabilities or expanding operational scale, which may impact near-term capital efficiency metrics.

Balance Sheet And Financial Health

Cash and equivalents were CNY 948 million, providing liquidity, but total debt of CNY 2.10 billion indicates a leveraged balance sheet. The debt level, combined with high capital spending, suggests reliance on borrowing for growth initiatives, though the company's profitability supports debt servicing capacity.

Growth Trends And Dividend Policy

Growth appears focused on capital investments, as seen in the high capex, likely targeting product expansion or market penetration. The company paid a dividend of CNY 0.031 per share, indicating a shareholder return policy, albeit modest, which balances reinvestment needs with income distribution.

Valuation And Market Expectations

With a market capitalization of CNY 5.04 billion and a beta of 0.397, the stock is perceived as less volatile than the market. The valuation reflects expectations for steady performance in the agricultural inputs sector, influenced by demand trends in biopesticides and export markets.

Strategic Advantages And Outlook

Strategic advantages include a long-standing industry presence and expertise in biochemical products, supported by export diversification. The outlook depends on execution of capital projects, regulatory developments in agriculture, and global demand for sustainable crop solutions, positioning the company for niche growth.

Sources

Company description and financial data providedShanghai Stock Exchange filings

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