investorscraft@gmail.com

Intrinsic ValueTonghua Golden-Horse Pharmaceutical Industry Co,Ltd (000766.SZ)

Previous Close$25.70
Intrinsic Value
Upside potential
Previous Close
$25.70

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

Tonghua Golden-Horse Pharmaceutical Industry operates as a specialized pharmaceutical manufacturer in China, focusing on the development, production, and commercialization of both traditional Chinese medicines and Western pharmaceutical products. The company's core revenue model is built upon the sale of prescription and over-the-counter drugs targeting specific therapeutic areas, including rheumatism, digestive disorders, oncology, and gynecology. Its diverse product portfolio encompasses various formulations such as capsules, tablets, injections, and liquids, catering to multiple treatment segments including urology, cardio-cerebral health, and respiratory conditions. Within China's highly competitive pharmaceutical sector, the company has established a niche position by combining traditional medicine heritage with modern pharmaceutical manufacturing capabilities. This dual approach allows it to address both conventional and contemporary healthcare needs, positioning itself as an integrated healthcare solutions provider rather than merely a drug manufacturer. The company's market standing is reinforced by its decades of operational experience since its 1990 founding, though it operates in a segment characterized by intense competition and regulatory scrutiny. Its geographical base in Tonghua provides regional advantages while serving national distribution channels, balancing localized production with broader market penetration strategies across China's evolving healthcare landscape.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.32 billion for the period, achieving net income of CNY 56.4 million, resulting in a net profit margin of approximately 4.3%. Operating cash flow of CNY 162.7 million significantly exceeded net income, indicating healthy cash conversion from operations. Capital expenditures of CNY 49.2 million were substantially covered by operating cash flow, demonstrating prudent investment discipline relative to cash generation capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.06, reflecting the company's current earnings capacity relative to its share base. The substantial operating cash flow generation relative to net income suggests strong underlying business performance beyond reported accounting profits. The company maintains a capital expenditure program that is well-supported by internal cash generation, indicating sustainable investment in manufacturing capabilities and product development.

Balance Sheet And Financial Health

Tonghua Golden-Horse maintains a conservative financial structure with cash and equivalents of CNY 274.2 million against total debt of CNY 197.6 million, resulting in a net cash position. This strong liquidity profile provides operational flexibility and resilience in a capital-intensive industry. The balance sheet structure suggests low financial risk and capacity to weather industry cyclicality or invest in growth opportunities.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining earnings to fund operations and future growth initiatives. This approach is consistent with many growth-oriented pharmaceutical companies prioritizing reinvestment over shareholder distributions. The absence of dividends reflects a strategic focus on internal capital allocation for research, development, and market expansion within China's evolving pharmaceutical landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 26.2 billion, the company trades at significant multiples relative to current earnings, suggesting market expectations for future growth. The beta of 0.329 indicates lower volatility compared to the broader market, potentially reflecting the defensive characteristics of the healthcare sector. Valuation metrics imply investor anticipation of improved profitability and market position expansion.

Strategic Advantages And Outlook

The company's strategic position leverages its dual expertise in traditional Chinese medicine and Western pharmaceuticals, providing diversification benefits in regulatory and market environments. Its established manufacturing capabilities and therapeutic focus areas represent foundational strengths. The outlook depends on successful navigation of China's healthcare reforms, pipeline development, and competitive dynamics in both traditional and modern pharmaceutical segments.

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