investorscraft@gmail.com

Intrinsic ValuePKU HealthCare Corp.,Ltd. (000788.SZ)

Previous Close$6.31
Intrinsic Value
Upside potential
Previous Close
$6.31

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

PKU HealthCare Corp., Ltd. operates as a specialized pharmaceutical manufacturer in China's competitive healthcare sector, focusing on the research, development, and commercialization of a diverse portfolio of generic and specialty drugs. The company's core revenue model derives from manufacturing and selling pharmaceutical products across multiple therapeutic areas, including anti-tumor, neuropsychiatric, cardiovascular, and immunosuppressive medications. This diversified approach mitigates reliance on any single treatment category while catering to broad healthcare needs within the Chinese market. Operating from its Chongqing headquarters since 1965, the company has established itself as a domestic player with historical roots in China's pharmaceutical industry. Its market positioning leverages manufacturing capabilities to serve healthcare providers and distributors, competing in both generic drug segments and more specialized therapeutic classes. The company's product range addresses chronic and acute conditions, positioning it to benefit from China's aging population and expanding healthcare coverage. While not a market leader in innovation, its strength lies in operational execution across multiple drug categories within the complex Chinese pharmaceutical distribution landscape.

Revenue Profitability And Efficiency

The company generated CNY 2.06 billion in revenue with net income of CNY 138 million, reflecting a net margin of approximately 6.7%. Operating cash flow was strong at CNY 347.8 million, significantly exceeding net income and indicating healthy cash conversion. Capital expenditures of CNY 39.4 million suggest moderate reinvestment requirements relative to the company's scale, supporting efficient capital allocation.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.23, with operating cash flow per share of approximately CNY 0.58 demonstrating substantial earnings quality. The significant gap between net income and operating cash flow indicates strong non-cash expense components and efficient working capital management. The company's capital efficiency appears reasonable given its pharmaceutical manufacturing focus and moderate capex requirements.

Balance Sheet And Financial Health

PKU HealthCare maintains a conservative financial structure with CNY 617.3 million in cash against total debt of only CNY 40.8 million, resulting in a net cash position. This strong liquidity profile provides operational flexibility and resilience. The minimal leverage indicates a low-risk balance sheet capable of weathering industry cyclicality or funding selective growth initiatives without financial strain.

Growth Trends And Dividend Policy

The company demonstrated a shareholder return orientation through a dividend per share of CNY 0.08, representing a payout ratio of approximately 35% based on EPS. This balanced approach returns capital to shareholders while retaining earnings for business development. The dividend policy appears sustainable given the company's strong cash generation and minimal debt obligations.

Valuation And Market Expectations

With a market capitalization of CNY 3.72 billion, the company trades at approximately 1.8 times revenue and 27 times earnings based on FY2024 results. The beta of 0.47 suggests lower volatility compared to the broader market, potentially reflecting the defensive characteristics of its pharmaceutical business and stable financial position.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio across multiple therapeutic areas and its established manufacturing presence in China's pharmaceutical sector. The outlook will depend on its ability to navigate China's evolving healthcare policies, maintain cost competitiveness, and potentially expand its product pipeline. Its strong balance sheet provides a solid foundation for strategic flexibility in a dynamic market environment.

Sources

Company filingsMarket data

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