investorscraft@gmail.com

Intrinsic ValueChangchun BCHT Biotechnology Co. (688276.SS)

Previous Close$20.29
Intrinsic Value
Upside potential
Previous Close
$20.29

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

Changchun BCHT Biotechnology Co. Ltd. is a specialized biopharmaceutical enterprise operating within China's expansive healthcare sector, focusing exclusively on the development, manufacturing, and commercialization of human vaccines. Its core revenue model is built on the sale of a diversified portfolio of prophylactic vaccines, including its live herpes zoster vaccine, varicella vaccine, and a suite of influenza vaccines, directly to healthcare providers and through public health channels. The company occupies a distinct niche in the drug manufacturing industry, leveraging its research and production capabilities to address critical public health needs, particularly in infectious disease prevention. Its strategic positioning is reinforced by its established product lineup and its focus on both domestic and international markets, allowing it to capture growth within the globally significant vaccine industry. This operational focus on essential biologics provides a stable foundation, though it remains subject to the rigorous regulatory environment and competitive dynamics inherent to the pharmaceutical sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 1.23 billion, demonstrating its commercial scale. Profitability was solid, with net income reaching CNY 232 million, translating to a healthy net margin. Operating cash flow was strong at CNY 406.5 million, indicating effective conversion of earnings into cash from core operations.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, generating a diluted EPS of CNY 0.56. Capital allocation is heavily focused on growth, evidenced by significant capital expenditures of CNY -542.4 million, which reflects substantial investment in expanding production capacity and R&D capabilities for its vaccine pipeline.

Balance Sheet And Financial Health

The balance sheet is characterized by a conservative debt level of CNY 102.8 million against a cash position of CNY 344.9 million, indicating a strong liquidity profile and low financial leverage. This positions the company with ample flexibility to fund ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

The substantial capex outlay signals a clear focus on long-term growth through capacity expansion. Despite this growth orientation, the company maintains a shareholder return policy, distributing a dividend of CNY 0.169 per share, which offers a yield while retaining most earnings for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.46 billion, the market valuation reflects expectations for future growth driven by its vaccine portfolio. A very low beta of 0.046 suggests the stock is perceived by the market as having low sensitivity to broader market movements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized vaccine portfolio and established manufacturing expertise within China's essential pharmaceutical industry. The outlook is underpinned by sustained demand for immunization, though success is contingent on successful R&D outcomes and navigating an evolving regulatory landscape.

Sources

Company DescriptionFinancial Data Provided

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