investorscraft@gmail.com

Intrinsic ValuePacific Shuanglin Bio-pharmacy Co., Ltd. (000403.SZ)

Previous Close$13.69
Intrinsic Value
Upside potential
Previous Close
$13.69

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

Pacific Shuanglin Bio-pharmacy operates as a specialized pharmaceutical manufacturer in China, focusing on biochemical engineering and medical materials. The company generates revenue through the production and sale of plasma-derived products including human serum albumin and various immunoglobulins, alongside traditional Chinese medicine preparations like tianqi analgesic cream. Its operations span the entire pharmaceutical value chain from research and development to manufacturing and distribution, positioning it within China's growing biotechnology sector. The company maintains a diversified portfolio that includes medical equipment and real estate development, though pharmaceuticals remain its core focus. Pacific Shuanglin has established itself as a significant regional player in China's competitive biopharmaceutical landscape, leveraging its expertise in both modern biologics and traditional medicines. The company's strategic positioning allows it to address multiple healthcare segments while navigating China's evolving regulatory environment for pharmaceutical products. Its development pipeline includes advanced treatments like porcine pulmonary surfactants and coagulation factors, indicating a commitment to expanding its biotechnology capabilities. This dual approach to modern and traditional medicine provides competitive differentiation in addressing diverse patient needs across Chinese healthcare markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.65 billion for the period, demonstrating substantial operational scale within its specialized pharmaceutical niche. Net income reached CNY 745 million, reflecting a healthy profit margin of approximately 28%. Operating cash flow of CNY 322 million indicates reasonable cash generation from core business activities, though capital expenditures of CNY 521 million suggest significant ongoing investment in production capacity and research initiatives.

Earnings Power And Capital Efficiency

Pacific Shuanglin demonstrated strong earnings power with diluted EPS of CNY 1.02, supported by efficient operations in its pharmaceutical segments. The company maintains a focused approach to capital allocation, balancing investment in R&D for pipeline products with maintaining profitability. The negative capital expenditure figure relative to operating cash flow indicates substantial investment activity, potentially supporting future growth initiatives in its biotechnology development projects.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 1.32 billion against total debt of CNY 632 million, indicating strong liquidity and conservative leverage. This financial position provides flexibility for ongoing R&D investments and potential expansion opportunities. The substantial cash reserves relative to debt obligations suggest minimal financial distress risk and capacity for strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.419, representing a reasonable payout ratio given current earnings. The significant investments in capital expenditures and R&D pipeline development suggest a balanced approach between returning capital to shareholders and funding future growth opportunities in the competitive pharmaceutical sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.55 billion, the company trades at a P/E ratio reflective of its specialized pharmaceutical positioning. The beta of 0.673 indicates lower volatility compared to the broader market, potentially reflecting the defensive nature of healthcare investments. Market valuation appears to incorporate expectations for continued execution in both traditional and biotechnology pharmaceutical segments.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio spanning plasma-derived products and traditional medicines, providing revenue stability. Its ongoing development of advanced biologics positions it for potential growth in China's evolving healthcare landscape. The outlook remains contingent on successful pipeline development and regulatory approvals, balanced against competitive pressures in the pharmaceutical sector.

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