investorscraft@gmail.com

Intrinsic ValueApeloa Pharmaceutical Co.,Ltd (000739.SZ)

Previous Close$18.36
Intrinsic Value
Upside potential
Previous Close
$18.36

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

Apeloa Pharmaceutical operates as an integrated pharmaceutical company in China's competitive healthcare sector, focusing on the research, development, production, and sale of both branded generic and innovative medicines. Its core revenue model is diversified across three primary streams: the sale of finished pharmaceutical preparations, active pharmaceutical ingredients (APIs) and intermediates, and contract development and manufacturing organization (CDMO) services. The company has established a significant presence in key therapeutic areas including cardio-cerebrovascular, anti-infective, anti-viral, and anti-tumor treatments, which represent substantial and growing market segments within China. Apeloa's market positioning is strengthened by its vertically integrated operations, which span from raw material production to finished dosage forms, providing cost control and supply chain resilience. Its portfolio, marketed under brands like Tianliwei and Beshin, targets essential drug categories, aligning with China's healthcare priorities. This strategic focus on high-volume therapeutic classes, combined with its CDMO capabilities, allows Apeloa to capture value across multiple stages of the pharmaceutical value chain, positioning it as a significant domestic player with an expanding international footprint.

Revenue Profitability And Efficiency

Apeloa reported robust revenue of CNY 12.02 billion for the period, demonstrating its substantial commercial scale. The company converted this top-line performance into a net income of CNY 1.03 billion, reflecting a net margin of approximately 8.6%. Strong operating cash flow generation of CNY 1.21 billion, which closely aligns with net income, indicates high earnings quality and effective working capital management, supporting its operational sustainability and investment capacity.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted earnings per share of CNY 0.89. Capital allocation appears disciplined, as evidenced by capital expenditures of CNY 460.7 million being substantially covered by operating cash flow. This suggests a focus on maintaining profitability while funding necessary investments for future growth, indicating a balanced approach to reinvesting in the business without over-leveraging its financial position.

Balance Sheet And Financial Health

Apeloa maintains a conservative financial structure with a strong liquidity position. Cash and equivalents of CNY 3.66 billion significantly exceed total debt of CNY 897.9 million, providing a substantial safety net and financial flexibility. This low leverage ratio underscores a very healthy balance sheet, reducing financial risk and enabling strategic agility for potential acquisitions or R&D investments in a capital-intensive industry.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, distributing a dividend of CNY 0.356 per share. This dividend policy, coupled with its strong cash generation, suggests a balanced capital return strategy. The underlying business trends are supported by its presence in essential therapeutic areas, which provides a degree of revenue stability, while its CDMO and API segments offer avenues for growth aligned with global pharmaceutical outsourcing trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 19.12 billion, the market values Apeloa at a price-to-earnings multiple derived from its current earnings. A beta of 0.414 indicates the stock has historically exhibited lower volatility than the broader market, which may reflect investor perception of its stable business model within the defensive healthcare sector and its solid financial footing.

Strategic Advantages And Outlook

Apeloa's key strategic advantages lie in its vertical integration and diversified business model spanning APIs, formulations, and CDMO services. This integration provides cost advantages and supply chain security. The outlook is underpinned by China's ongoing healthcare reforms and demand for quality medicines. Success will depend on its R&D pipeline, regulatory execution, and ability to navigate pricing policies, but its strong balance sheet offers a significant buffer.

Sources

Company Annual ReportShenzhen 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