investorscraft@gmail.com

Intrinsic ValueDezhan Healthcare Company Limited (000813.SZ)

Previous Close$4.31
Intrinsic Value
Upside potential
Previous Close
$4.31

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

Dezhan Healthcare operates as a specialized pharmaceutical company focused on the research, development, manufacturing, and commercialization of cardiovascular and cerebrovascular drugs within China's healthcare market. The company has established a niche presence by targeting therapeutic areas with significant patient populations, leveraging its integrated approach from R&D to distribution. Beyond its core pharmaceutical offerings, Dezhan has diversified its portfolio to include anti-cancer medications, health care products, functional beverages, and ecological water, creating multiple revenue streams while maintaining its pharmaceutical foundation. This diversification strategy reflects an attempt to capitalize on China's growing health consciousness while mitigating reliance on prescription drug sales alone. Operating from its base in Urumqi, the company navigates China's complex pharmaceutical regulatory environment and competitive generic drug market, where scale and specialization determine market positioning. Dezhan's relatively modest market capitalization suggests it occupies a middle-tier position within the specialized generic pharmaceutical sector, competing against both domestic giants and international players in the Chinese healthcare landscape.

Revenue Profitability And Efficiency

Dezhan Healthcare generated CNY 466 million in revenue for the period but reported a net loss of CNY 20.4 million, indicating margin pressure within its operations. The company's negative operating cash flow of CNY 14.6 million, combined with substantial capital expenditures of CNY 166.6 million, suggests significant ongoing investments that have not yet translated to profitability. This financial profile reflects either expansionary spending or operational challenges in converting revenue to bottom-line results.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CNY 0.0095 demonstrates current weakness in earnings generation capacity. Substantial capital expenditures relative to revenue indicate aggressive investment in productive assets, though the negative cash flow from operations raises questions about the immediate return on these investments. The capital allocation strategy appears focused on long-term capacity building rather than short-term earnings optimization.

Balance Sheet And Financial Health

Dezhan maintains a strong liquidity position with CNY 2.53 billion in cash and equivalents, providing significant financial flexibility. The minimal total debt of CNY 14.7 million results in a conservative leverage profile, with cash holdings substantially exceeding obligations. This robust balance sheet structure provides cushion against operational losses and supports continued investment in growth initiatives.

Growth Trends And Dividend Policy

The company's current financial performance does not support dividend distributions, with a dividend per share of zero reflecting retention of capital for business development. The substantial capital expenditure program suggests a growth-oriented strategy, though recent profitability challenges indicate the transition may be ongoing. Investor returns appear prioritized through potential future capital appreciation rather than current income.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.9 billion, the market appears to be valuing Dezhan Healthcare based on future growth potential rather than current financial metrics. The low beta of 0.257 suggests the stock exhibits lower volatility than the broader market, potentially reflecting investor perception of defensive characteristics or limited trading activity. The valuation implies expectations of successful execution on the company's strategic investments.

Strategic Advantages And Outlook

Dezhan's strategic position benefits from its specialization in cardiovascular and cerebrovascular drugs, therapeutic areas with sustained demand in China's aging population. The company's substantial cash reserves provide strategic optionality for R&D investments or potential acquisitions. However, the outlook depends on successfully translating current investments into profitable growth, particularly in navigating China's evolving pharmaceutical pricing and regulatory landscape while expanding market share against larger competitors.

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