investorscraft@gmail.com

Intrinsic ValueCathay Biotech Inc. (688065.SS)

Previous Close$58.15
Intrinsic Value
Upside potential
Previous Close
$58.15

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

Cathay Biotech Inc. operates as a specialized chemical producer in China's industrial biotechnology sector, focusing on bio-based alternatives to petroleum-derived products. The company's core revenue model centers on manufacturing and selling bio-based polyamide, bio-based DN5, long chain dibasic acids, and biobutanol through industrial-scale fermentation processes. These products serve diverse downstream industries including plastics, textiles, coatings, and solvents, positioning Cathay at the intersection of green chemistry and sustainable materials. The company leverages proprietary microbial strain development and bioprocessing technologies to create cost-competitive biochemicals that address growing environmental concerns and regulatory pressures favoring bio-based alternatives over traditional petrochemicals. Cathay's market position reflects its technological specialization in long-chain dicarboxylic acids, where it has established production scale and technical expertise that creates barriers to entry for potential competitors. The company operates within the broader context of China's strategic push toward bio-manufacturing and circular economy principles, benefiting from both domestic industrial policy support and global sustainability trends driving demand for renewable chemicals.

Revenue Profitability And Efficiency

Cathay Biotech generated CNY 2.96 billion in revenue with net income of CNY 489 million, reflecting a net margin of approximately 16.5%. The company maintained solid operational efficiency with operating cash flow of CNY 821 million, though capital expenditures of CNY 843 million indicate significant ongoing investment in production capacity and technological development to support future growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrated respectable earnings power with diluted EPS of CNY 0.84, supported by its specialized product portfolio and technological capabilities. Capital efficiency appears balanced between current profitability and future growth, with substantial capex investments suggesting focus on expanding production capabilities and maintaining technological leadership in the bio-based chemicals segment.

Balance Sheet And Financial Health

Cathay maintains a strong financial position with CNY 5.35 billion in cash and equivalents against total debt of CNY 1.86 billion, indicating robust liquidity and conservative leverage. The substantial cash reserves provide flexibility for continued R&D investment and potential capacity expansion while maintaining a comfortable buffer against market volatility in the capital-intensive chemicals sector.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, paying a dividend of CNY 0.40 per share while simultaneously investing heavily in capacity expansion. This strategy suggests management's confidence in both current cash generation capabilities and future growth prospects in the expanding bio-based chemicals market, particularly as sustainability trends drive increased adoption of renewable alternatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 39.1 billion, the market values Cathay at roughly 13.3 times revenue and 80 times earnings, reflecting growth expectations in the specialized bio-chemicals sector. The beta of 0.617 indicates lower volatility than the broader market, suggesting investors view the company as relatively defensive within the materials sector.

Strategic Advantages And Outlook

Cathay's strategic advantages lie in its proprietary biotechnology platform and established production scale for bio-based chemicals. The outlook remains positive given increasing global demand for sustainable materials, though success depends on maintaining technological leadership and cost competitiveness against both traditional petrochemical producers and emerging bio-based competitors.

Sources

Company financial reportsStock 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