investorscraft@gmail.com

Intrinsic ValueZhejiang Shengda Bio-Pharm Co., Ltd. (603079.SS)

Previous Close$20.37
Intrinsic Value
Upside potential
Previous Close
$20.37

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 Shengda Bio-Pharm Co., Ltd. operates as a specialized manufacturer within the global healthcare sector, focusing on the production and sale of high-value food and feed additives. Its core revenue model is built on the research, development, and commercialization of essential products, including a portfolio of vitamins like biotin and folic acid, alongside biological fresh-keeping agents such as nisin and natamycin. The company also produces natural food preservatives and intermediate active pharmaceutical ingredients (APIs), serving diverse industrial and consumer end-markets worldwide. Operating from its base in Tiantai, China, Shengda Bio-Pharm has established a distinct market position by leveraging its expertise in biopharmaceutical processes to cater to the stringent quality and safety standards required in its niche. This specialization allows it to compete effectively in the specialty chemicals segment of the drug manufacturing industry, targeting both domestic and international customers with essential inputs for nutrition, food safety, and animal health.

Revenue Profitability And Efficiency

The company reported revenue of CNY 827.4 million for the period. Profitability was subdued, with net income of CNY 29.4 million, indicating margin pressures. Operating cash flow was positive at CNY 147.9 million, which provided a solid foundation for covering capital expenditures of CNY 169.8 million.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.17, reflecting the company's current earnings capacity. The significant capital expenditure outlay, which exceeded operating cash flow, suggests ongoing investments in production capacity or research and development initiatives to drive future growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 315.6 million against total debt of CNY 261.5 million, indicating a manageable leverage profile. This conservative financial structure provides stability and flexibility for operational needs and potential strategic investments.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.06. The relationship between its investment activities and current profitability will be a key factor influencing its future growth trajectory and dividend sustainability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.42 billion, the market assigns a valuation that incorporates expectations for its niche market position. A beta of 0.287 suggests the stock has historically been less volatile than the broader market, which may appeal to certain investor profiles.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized product portfolio serving essential global supply chains in food and health. Its outlook is tied to its ability to innovate, manage costs, and navigate the competitive and regulatory landscape of the bio-pharm additives industry.

Sources

Company DescriptionPublic Financial Data

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