investorscraft@gmail.com

Intrinsic ValueShandong Bailong Chuangyuan Bio-Tech Co., Ltd. (605016.SS)

Previous Close$25.23
Intrinsic Value
Upside potential
Previous Close
$25.23

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

Shandong Bailong Chuangyuan Bio-Tech Co., Ltd. is a specialized manufacturer of functional sugars and dietary fibers, operating within the packaged foods sector of the consumer defensive industry. The company's core revenue model is based on the production and sale of a diverse portfolio of bio-based ingredients, including oligosaccharides, sugar alcohols, and resistant dextrins, which are sold to food and beverage manufacturers for use in various applications requiring sugar reduction, prebiotic functionality, or textural modification. Its market position is that of a niche, vertically integrated producer in China, leveraging its biotechnology expertise to cater to growing domestic and international demand for healthier food alternatives. The firm competes by offering a range of specialized products like xylo-oligosaccharides and polydextrose, which serve the evolving nutritional needs of consumers and the formulation requirements of industrial clients, positioning it within a growing but competitive segment of the food ingredients market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.15 billion with a net income of CNY 245.6 million, translating to a robust net profit margin of approximately 21.3%. This indicates strong profitability within its sector, supported by efficient operations and likely favorable product mix or pricing power in its specialized functional sugar niche.

Earnings Power And Capital Efficiency

Diluted EPS stands at CNY 0.76, reflecting solid earnings power. Operating cash flow was a healthy CNY 300.9 million, significantly exceeding net income and indicating strong cash conversion. Capital expenditures of CNY 281.8 million suggest ongoing investment in production capacity, which is typical for a growing manufacturing firm.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong with a minimal debt load of CNY 11 million against a cash position of CNY 286.8 million, resulting in a net cash position. This very low leverage provides significant financial flexibility and a strong buffer against market downturns or opportunities for strategic investment.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.21 per share. The commitment to returning capital, combined with substantial investments in capex, suggests a strategy aimed at balancing growth initiatives with direct shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.63 billion, the stock trades at a P/E ratio of around 35.1 based on trailing earnings. This valuation, coupled with a beta of 0.579, implies the market prices in significant future growth expectations and perceives the stock as less volatile than the broader market.

Strategic Advantages And Outlook

The company's key advantages include its specialization in the high-growth functional food ingredients market, a debt-free balance sheet, and strong cash generation. The outlook is positive, supported by global health and wellness trends, though success depends on effectively scaling operations and navigating competitive and input cost pressures.

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