investorscraft@gmail.com

Intrinsic ValueQingdao Vland Biotech Inc. (603739.SS)

Previous Close$15.53
Intrinsic Value
Upside potential
Previous Close
$15.53

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

Qingdao Vland Biotech operates as a specialized biotechnology company focused on developing and commercializing enzyme-based solutions, probiotics, and animal health products. The company serves diverse industrial sectors including agriculture, animal husbandry, food processing, textiles, and environmental protection through its portfolio of feed enzymes, industrial enzymes, and animal vaccines. Its core revenue model involves B2B sales of biological products to industrial customers and agricultural producers, leveraging biotechnological research to create value-added solutions for efficiency improvement and disease prevention. The company maintains a niche market position in China's biotechnology sector, differentiating itself through integrated offerings that span animal nutrition, health management, and industrial enzyme applications. This diversified approach across multiple verticals provides stability while allowing cross-selling opportunities within its customer base.

Revenue Profitability And Efficiency

The company generated CNY 1.32 billion in revenue with net income of CNY 62.6 million, reflecting a net margin of approximately 4.7%. Operating cash flow of CNY 195.4 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 104.7 million suggest ongoing investment in production capacity and research capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.25 demonstrates moderate earnings generation relative to the company's market capitalization. The substantial operating cash flow relative to net income suggests effective working capital management and strong underlying business cash generation. The company maintains adequate capital allocation between sustaining operations and funding growth-oriented investments in its biotechnology platforms.

Balance Sheet And Financial Health

The balance sheet shows CNY 248.7 million in cash against total debt of CNY 595.6 million, indicating moderate leverage. The debt level appears manageable given the company's cash flow generation capacity and market position. The current financial structure supports ongoing operations while providing flexibility for strategic investments in research and market expansion.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.10 per share distribution, representing a payout ratio of approximately 40% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment in the company's biotechnology research and product development initiatives to drive future growth.

Valuation And Market Expectations

With a market capitalization of CNY 3.67 billion, the company trades at approximately 2.8 times revenue and 58.6 times earnings. The beta of 0.38 indicates lower volatility relative to the broader market, suggesting investors perceive the business as relatively defensive within the biotechnology sector. Current valuation multiples reflect expectations for steady growth in specialized biological products.

Strategic Advantages And Outlook

The company's integrated approach combining enzymes, probiotics, and animal health products creates cross-selling opportunities and technological synergies. Its focus on agricultural and industrial biotechnology applications positions it to benefit from China's emphasis on food security and sustainable production. The diverse customer base across multiple industries provides revenue stability while the specialized nature of its products creates competitive barriers.

Sources

Company financial statementsStock exchange disclosuresCorporate website information

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