investorscraft@gmail.com

Intrinsic ValueLafang China Co.,Ltd (603630.SS)

Previous Close$19.21
Intrinsic Value
Upside potential
Previous Close
$19.21

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

Lafang China operates as a specialized personal care products company focused on the Chinese market, developing and selling a diverse portfolio of hair care, bathing, skincare, and oral care products. The company leverages a multi-brand strategy with distinct brand identities including Lafang, Yujie, Medos, and Jiao Caotang to target various consumer segments and price points. This approach allows Lafang to capture market share across different demographic groups while maintaining operational flexibility. As a domestic player in China's highly competitive consumer defensive sector, Lafang competes with both international giants and local manufacturers by emphasizing product development and brand differentiation. The company's market position is characterized by its regional focus and portfolio diversification, serving mass-market consumers through extensive distribution networks while maintaining research capabilities for product innovation.

Revenue Profitability And Efficiency

The company generated CNY 888.7 million in revenue with net income of CNY 41.4 million, reflecting a net margin of approximately 4.7%. Operating cash flow of CNY 161.4 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY -186.5 million suggest strategic investments in production capacity or operational improvements, though the negative value requires verification against historical trends.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.19 demonstrates moderate earnings generation relative to the share base. The substantial operating cash flow relative to net income suggests healthy earnings quality and effective working capital management. The company's capital allocation appears balanced between operational needs and strategic investments, though the relationship between capital expenditures and revenue growth warrants monitoring.

Balance Sheet And Financial Health

Lafang maintains an exceptionally strong financial position with CNY 1.15 billion in cash and equivalents against minimal total debt of CNY 0.9 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience. The minimal leverage indicates a low-risk financial profile with ample resources for strategic initiatives or market opportunities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.14, representing a payout ratio of approximately 74% based on current EPS. This substantial distribution suggests management's confidence in sustainable cash generation. The balance between dividend payments and retained earnings indicates a focus on both shareholder returns and internal reinvestment for future growth.

Valuation And Market Expectations

With a market capitalization of CNY 6.37 billion, the company trades at approximately 7.2 times revenue and 154 times earnings based on current financials. The beta of 0.628 indicates lower volatility than the broader market, typical for consumer defensive stocks. This valuation multiple reflects market expectations for stability rather than aggressive growth in the personal care sector.

Strategic Advantages And Outlook

Lafang's primary advantages include its multi-brand portfolio targeting diverse consumer segments and its strong balance sheet providing operational flexibility. The company's focus on the Chinese personal care market positions it to benefit from domestic consumption trends. However, intense competition and evolving consumer preferences present ongoing challenges that require continuous innovation and brand development to maintain market relevance.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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