investorscraft@gmail.com

Intrinsic ValueAnhui Fengyuan Pharmaceutical Co., Ltd. (000153.SZ)

Previous Close$6.58
Intrinsic Value
Upside potential
Previous Close
$6.58

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

Anhui Fengyuan Pharmaceutical operates as a diversified pharmaceutical manufacturer with a comprehensive portfolio spanning biological, chemical, and traditional Chinese medicines. The company generates revenue through the research, development, production, and sale of therapeutic drugs across multiple categories including antipyretic-analgesics, cardiovascular treatments, antibiotics, and anti-tumor medications. Its business model integrates both domestic Chinese market penetration and international export operations, serving markets across Europe, North America, Africa, and Asia. Within China's competitive pharmaceutical landscape, Fengyuan maintains a mid-tier position with a broad product range that addresses both specialized therapeutic areas and general medicine needs. The company's strategic focus on diversifying across drug categories provides some insulation against market fluctuations in specific therapeutic segments. Its export business demonstrates capability in meeting international regulatory standards, though it operates in a highly regulated global pharmaceutical environment where larger competitors dominate market share. Fengyuan's positioning reflects a balanced approach between generic drug manufacturing and specialized pharmaceutical development, targeting both hospital and retail distribution channels.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.28 billion for the period, with net income of CNY 160.8 million, indicating a net margin of approximately 3.8%. Operating cash flow stood at CNY 126.2 million, while capital expenditures of CNY -144 million suggest ongoing investment in production capabilities. The modest profitability metrics reflect the competitive nature of the pharmaceutical manufacturing sector and potential margin pressures common in the industry.

Earnings Power And Capital Efficiency

Fengyuan generated diluted EPS of CNY 0.35, demonstrating moderate earnings power relative to its market capitalization. The relationship between operating cash flow and capital expenditures indicates the company is investing significantly in its operational infrastructure. The capital intensity of pharmaceutical manufacturing is evident in these figures, requiring continuous investment to maintain production standards and regulatory compliance.

Balance Sheet And Financial Health

The company maintains CNY 250.8 million in cash and equivalents against total debt of CNY 692.8 million, suggesting a leveraged financial position. The debt level represents a significant portion of the balance sheet, though the pharmaceutical industry typically carries higher debt loads due to substantial R&D and manufacturing infrastructure requirements. The liquidity position appears adequate for near-term obligations.

Growth Trends And Dividend Policy

Fengyuan demonstrates a shareholder return policy through a dividend per share of CNY 0.10, representing a payout from current earnings. The company's growth trajectory appears stable within the competitive pharmaceutical sector, balancing domestic market presence with international expansion efforts. The dividend distribution suggests management confidence in sustainable cash generation despite the capital-intensive nature of pharmaceutical operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.14 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.65 indicates lower volatility compared to the broader market, potentially reflecting the defensive characteristics of pharmaceutical stocks. Market expectations appear to balance growth potential against sector-wide competitive pressures and regulatory challenges.

Strategic Advantages And Outlook

The company's strategic advantages include product diversification across multiple therapeutic categories and established export channels. However, it operates in a highly competitive and regulated industry where scale advantages often favor larger players. The outlook depends on successful navigation of regulatory environments, both domestically and internationally, while maintaining cost competitiveness and product quality standards. Continued investment in R&D and manufacturing efficiency will be critical for sustained growth.

Sources

Company filingsFinancial 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