investorscraft@gmail.com

Intrinsic ValueJinling Pharmaceutical Company Limited (000919.SZ)

Previous Close$7.61
Intrinsic Value
Upside potential
Previous Close
$7.61

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

Jinling Pharmaceutical Company Limited operates as a specialized pharmaceutical manufacturer in China's competitive healthcare sector, focusing on developing and commercializing proprietary and generic drugs. The company's core revenue model centers on the production and sale of injectable formulations and tablets, with key products including Mailuoning injection for vascular diseases, ferrous succinate tablets for iron deficiency anemia, and lentinan injection for cancer supportive care. Jinling maintains a distinct market position by targeting specific therapeutic areas with established clinical needs, particularly in cardiovascular, hematological, and oncological treatments. The company operates within China's complex pharmaceutical regulatory environment, serving hospital networks and healthcare providers while navigating pricing policies and reimbursement systems. Its strategic focus on injectable products provides competitive advantages in manufacturing complexity and barriers to entry, though it faces intensifying competition from both domestic and international pharmaceutical firms. Jinling supplements its core manufacturing operations with medical healthcare services, creating additional revenue streams while strengthening customer relationships in the evolving Chinese healthcare landscape.

Revenue Profitability And Efficiency

The company generated CNY 3.28 billion in revenue for the period, achieving a net income of CNY 40.4 million. This translates to a relatively narrow net profit margin of approximately 1.2%, indicating significant cost pressures or competitive pricing dynamics within the Chinese pharmaceutical market. Operating cash flow of CNY 154.2 million suggests reasonable cash conversion from operations, though capital expenditures of CNY -201.6 million reflect substantial ongoing investment in production capabilities and potentially facility upgrades.

Earnings Power And Capital Efficiency

Jinling reported diluted earnings per share of CNY 0.0682, reflecting modest earnings power relative to its market capitalization. The company's capital allocation appears balanced between maintaining a substantial cash position of CNY 1.77 billion and funding strategic capital investments. The negative capital expenditure figure indicates net divestment or reduction in fixed assets during the period, which may signal operational optimization or portfolio rationalization rather than aggressive expansion.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents representing a significant portion of its balance sheet. Total debt of CNY 185.0 million is modest relative to both equity and cash reserves, indicating a conservative financial structure with low leverage. This strong balance sheet provides financial flexibility to navigate regulatory changes and market volatility while supporting potential strategic initiatives in the evolving pharmaceutical landscape.

Growth Trends And Dividend Policy

Jinling demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.1, which represents a substantial payout relative to its earnings per share. The company's growth trajectory appears measured, with the balance sheet supporting both ongoing operations and potential strategic investments. The pharmaceutical manufacturer's focus on specialized injectable products positions it within growth segments of China's healthcare market, though revenue expansion remains tempered by competitive and regulatory factors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.45 billion, the company trades at a significant premium to its current earnings, reflecting market expectations for future growth or potential catalysts in its product pipeline. The beta of 0.532 indicates lower volatility compared to the broader market, suggesting investors perceive the stock as relatively defensive within the healthcare sector. Valuation metrics likely incorporate expectations for regulatory approvals and market expansion of the company's specialized pharmaceutical portfolio.

Strategic Advantages And Outlook

Jinling's strategic position is strengthened by its focus on specialized injectable formulations, which typically command higher barriers to entry and pricing stability. The company's extensive cash reserves provide a cushion against regulatory uncertainties and enable strategic investments in research or acquisitions. The outlook remains contingent on successful navigation of China's evolving healthcare policies, portfolio optimization, and the commercial performance of key products like Mailuoning and lentinan injections in competitive therapeutic areas.

Sources

Company Financial StatementsShenzhen Stock Exchange disclosures

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