investorscraft@gmail.com

Intrinsic ValueStar Lake Bioscience Co., Inc.Zhaoqing Guangdong (600866.SS)

Previous Close$7.42
Intrinsic Value
Upside potential
Previous Close
$7.42

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

Star Lake Bioscience operates as a specialized manufacturer within the biotechnology sector, focusing on the production and sale of high-value pharmaceutical raw materials and bio-based additives for food and feed. Its core revenue model is built on the B2B sale of a diverse portfolio of nucleotide and amino acid products, including guanosine, L-proline, and inosine, which serve as critical intermediates for drug synthesis and nutritional supplements. The company is positioned in a niche segment of the healthcare and agribio markets, leveraging biochemical synthesis expertise to supply essential ingredients to pharmaceutical companies, animal feed producers, and food processors. Its market position is underpinned by its established 'Star Lake' and 'Yue Bao' brands, a long operating history since 1964, and a product suite that addresses specific therapeutic and nutritional needs, catering primarily to the domestic Chinese market with an international footprint.

Revenue Profitability And Efficiency

The company generated robust revenue of CNY 17.33 billion for the period. Profitability was solid, with net income reaching CNY 943 million, translating to a net profit margin of approximately 5.4%. Strong operating cash flow of CNY 2.40 billion significantly exceeded capital expenditures, indicating healthy cash generation from core operations and efficient management of working capital.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.57, reflecting the company's earnings power. The substantial operating cash flow, which is over 2.5 times the net income, underscores high-quality earnings and strong conversion of profits into cash. This provides significant internal funding capacity for reinvestment and debt service.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.76 billion against total debt of CNY 2.77 billion, indicating a manageable leverage profile. The net debt position is modest, and the company's low beta of 0.38 suggests a balance sheet that is perceived as stable and less volatile than the broader market.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.38. This represents a substantial payout from its earnings, indicating a commitment to returning capital to shareholders alongside its operational growth initiatives in the bioscience sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.58 billion, the market values the company at a price-to-earnings ratio of roughly 13.3 based on its latest earnings. This valuation, coupled with the low beta, suggests market expectations for stable, rather than explosive, growth. The dividend yield also contributes to its total return profile.

Strategic Advantages And Outlook

The company's strategic advantages lie in its deep expertise in biochemical manufacturing, a diversified product portfolio across pharmaceuticals and nutrition, and its established brand reputation. The outlook is tied to sustained demand from its end markets in healthcare and animal nutrition, with growth potential driven by product development and possible international expansion.

Sources

Company DescriptionPublic Financial Disclosures

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