investorscraft@gmail.com

Intrinsic ValueNortheast Pharmaceutical Group Co., Ltd. (000597.SZ)

Previous Close$5.30
Intrinsic Value
Upside potential
Previous Close
$5.30

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

Northeast Pharmaceutical Group operates as a vertically integrated pharmaceutical enterprise in China, specializing in both chemical synthesis and bio-fermentation technologies. The company's diversified revenue streams encompass active pharmaceutical ingredients (APIs), finished dosage forms, and medical distribution services. Its core product portfolio includes Vitamin C, L-Carnitine, and fosfomycin APIs, alongside therapeutic medicines targeting digestive, cardiovascular, and central nervous system disorders. Operating within China's competitive generic pharmaceutical sector, the company maintains a significant regional presence in Northeast China while serving domestic healthcare markets. Its strategic positioning leverages integrated manufacturing capabilities from raw materials to finished products, providing cost advantages in API production. The company's micro-ecological preparations and specialized chemical intermediates represent niche market segments that complement its broader pharmaceutical operations. This diversified approach across the pharmaceutical value chain helps mitigate market cyclicality while capturing margins at different production stages.

Revenue Profitability And Efficiency

The company reported revenue of CNY 7.50 billion with net income of CNY 409.85 million, translating to a net margin of approximately 5.5%. Operating cash flow generation was robust at CNY 758.76 million, significantly exceeding capital expenditures of CNY 159.43 million. This indicates efficient cash conversion from operations, supporting the company's investment capacity and financial flexibility. The diluted EPS of CNY 0.29 reflects the profitability achieved on a per-share basis during the fiscal period.

Earnings Power And Capital Efficiency

Northeast Pharmaceutical demonstrates solid earnings power with operating cash flow covering capital investments by nearly five times. The company's capital allocation appears disciplined, with moderate capital expenditures focused on maintaining production capabilities rather than aggressive expansion. The cash flow generation efficiency supports both operational requirements and potential strategic investments in higher-margin pharmaceutical segments.

Balance Sheet And Financial Health

The balance sheet shows substantial liquidity with cash and equivalents of CNY 4.47 billion against total debt of CNY 1.57 billion, indicating a conservative financial structure. This strong cash position provides significant buffer against market volatility and supports ongoing operations. The low debt level relative to cash reserves suggests minimal financial risk and ample capacity for strategic initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.10, representing a payout from current earnings. While specific growth rates aren't provided, the combination of profitable operations, strong cash generation, and dividend distributions suggests a balanced capital return strategy. The company's focus appears to be on sustainable operations rather than aggressive top-line expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.13 billion, the company trades at a P/E ratio around 20 based on current earnings. The beta of 0.76 indicates lower volatility compared to the broader market, reflecting the defensive characteristics typical of pharmaceutical stocks. This valuation suggests market expectations for stable, rather than explosive, growth prospects.

Strategic Advantages And Outlook

The company's integrated business model from APIs to finished drugs provides cost control advantages and supply chain stability. Its established position in Vitamin C and specialized APIs represents competitive strengths in specific market segments. The outlook appears stable, supported by consistent cash generation and a solid financial foundation, though subject to competitive pressures in China's pharmaceutical industry and potential regulatory changes affecting pricing and distribution.

Sources

Company Financial ReportsShenzhen Stock Exchange disclosures

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