investorscraft@gmail.com

Intrinsic ValueChangchun High-Tech Industries (Group) Inc. (000661.SZ)

Previous Close$95.90
Intrinsic Value
Upside potential
Previous Close
$95.90

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 High-Tech Industries operates as a diversified Chinese enterprise with a primary focus on the biopharmaceutical sector, manufacturing and distributing specialized drugs and proprietary Chinese medicines. The company has established a significant presence in China's healthcare market, leveraging its pharmaceutical expertise to develop treatments that cater to domestic medical needs. This core biopharma division represents the company's flagship operation, positioning it within the competitive generic and specialty drug manufacturing landscape. Beyond healthcare, the company maintains a substantial real estate arm engaged in development projects, property management services, and commercial leasing activities across its operational regions. This dual-sector approach creates a unique business structure that combines stable real estate cash flows with growth-oriented pharmaceutical operations. The company's market position reflects this hybrid model, balancing regulatory expertise in China's pharmaceutical industry with regional real estate development capabilities, though this diversification also presents distinct management challenges across different economic cycles.

Revenue Profitability And Efficiency

The company generated CNY 13.5 billion in revenue with net income of CNY 2.6 billion, reflecting a healthy net margin of approximately 19.2%. Operating cash flow of CNY 3.1 billion significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 2.2 billion suggest substantial ongoing investments, likely supporting both pharmaceutical R&D and real estate development activities.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 6.42 demonstrates substantial earnings power relative to the company's equity base. The significant operating cash flow generation relative to net income underscores efficient working capital management. The substantial capital expenditure program indicates the company is reinvesting heavily in its operations, which may support future growth across both business segments.

Balance Sheet And Financial Health

The company maintains a robust financial position with CNY 6.1 billion in cash against total debt of CNY 1.5 billion, resulting in a net cash position. This conservative leverage profile provides significant financial flexibility. The strong liquidity position supports both ongoing operational requirements and potential strategic investments in the company's dual business segments.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through a dividend per share of CNY 2.6, representing a payout ratio of approximately 40% based on current EPS. This balanced capital allocation strategy returns cash to shareholders while retaining earnings for reinvestment. The substantial capital expenditure program suggests management is prioritizing growth initiatives alongside dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 49.9 billion, the company trades at a P/E ratio of around 19 based on current earnings. The beta of 0.56 indicates lower volatility relative to the broader market, suggesting investors perceive the stock as relatively defensive. This valuation reflects market expectations for stable performance across both pharmaceutical and real estate segments.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified revenue streams across pharmaceuticals and real estate, providing natural hedging against sector-specific downturns. Its established position in China's healthcare market offers stability, while the real estate division provides additional income diversification. The outlook depends on successful execution in both competitive sectors, with pharmaceutical innovation and real estate market conditions being key variables influencing future performance.

Sources

Company FilingsShenzhen Stock Exchange

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