investorscraft@gmail.com

Intrinsic ValueJiangsu Sihuan Bioengineering Co., Ltd (000518.SZ)

Previous Close$2.60
Intrinsic Value
Upside potential
Previous Close
$2.60

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

Jiangsu Sihuan Bioengineering operates as a specialized biopharmaceutical company focused on developing and commercializing therapeutic drugs for cancer treatment within China's healthcare sector. The company's core revenue model centers on the production and sale of proprietary biopharmaceuticals, primarily targeting oncology markets with drugs like Drewson for renal cancer and malignant melanoma, and Xinde Lusheng for various cancers. Its product portfolio also includes supportive care medications such as Xin grain health (a recombinant human granulocyte colony-stimulating factor) and Tourbo (a recombinant human erythropoietin injection) for anemia management in renal patients. Operating in the highly competitive Chinese biotechnology landscape, Sihuan Bioengineering maintains a niche position by focusing on specific cancer indications and supportive care therapies. The company leverages its established manufacturing capabilities and regulatory experience to serve hospital and clinical markets across China, competing with both domestic pharmaceutical firms and multinational corporations in the specialized biotherapeutics segment.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 203.5 million for the period, but experienced significant financial challenges with a net loss of nearly CNY 110 million. Operating cash flow remained positive at CNY 1.46 million, though capital expenditures of CNY 5.56 million exceeded operating cash generation. The diluted EPS of -CNY 0.11 reflects the current unprofitability, indicating operational inefficiencies or potentially high research and development costs characteristic of biotechnology firms in development phases.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the substantial net loss and negative earnings per share. The modest positive operating cash flow suggests some underlying business activity, but capital efficiency metrics are challenged by the negative net income position. The company's ability to generate returns on invested capital remains under pressure, requiring either revenue growth acceleration or cost structure optimization to achieve sustainable profitability.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of CNY 8.01 million against total debt of CNY 30.64 million, indicating potential liquidity constraints. The debt burden relative to the company's cash position and operating performance suggests financial stress. The capital structure appears leveraged, with debt exceeding cash reserves by approximately 3.8 times, which may necessitate careful cash management or external financing to support ongoing operations.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a dividend per share of zero reflecting the company's focus on preserving capital. Growth trends appear challenged given the revenue level and negative profitability. The biotechnology sector typically requires substantial investment periods before achieving commercial scale, suggesting the company may be in a development phase where growth investments precede profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.41 billion, the market appears to be valuing the company based on future growth potential rather than current financial performance. The beta of 0.80 suggests lower volatility than the broader market, possibly reflecting investor perception of the company's development-stage status. Valuation metrics based on earnings are not meaningful given the current loss position, implying investors are likely evaluating the pipeline and intellectual property assets.

Strategic Advantages And Outlook

The company's strategic position rests on its focused oncology portfolio and established presence in China's pharmaceutical market. The outlook remains contingent on successful commercialization of its existing products and potential pipeline advancements. Challenges include achieving revenue scale sufficient to cover operational costs and managing the debt burden while funding necessary research and development activities in the competitive biotechnology landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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