investorscraft@gmail.com

Intrinsic ValueHubei Guangji Pharmaceutical Co., Ltd. (000952.SZ)

Previous Close$7.96
Intrinsic Value
Upside potential
Previous Close
$7.96

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

Hubei Guangji Pharmaceutical operates as a diversified pharmaceutical manufacturer with a vertically integrated business model spanning pharmaceutical raw materials, medicinal feed additives, fine chemicals, and finished preparations. Founded in 1969, the company has established a comprehensive industrial chain that serves both domestic Chinese markets and international clients across approximately 30 countries. This export-oriented strategy provides geographic diversification while leveraging China's manufacturing scale. The company's core revenue streams derive from bulk chemical production for pharmaceutical intermediates and specialized additives for animal health, positioning it within the competitive generics and industrial pharmaceutical sector. Its long-standing operational history suggests established production capabilities and customer relationships, though it operates in a highly regulated and price-sensitive segment of the healthcare industry. The integration from raw materials to preparations indicates an attempt to capture value across multiple stages of pharmaceutical production, competing against larger, more specialized domestic and international players in a market characterized by stringent quality controls and evolving regulatory standards.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 639 million for the period, but this was overshadowed by a significant net loss of CNY 295 million, resulting in a diluted EPS of -CNY 0.84. This substantial loss indicates severe profitability challenges, potentially from compressed margins, operational inefficiencies, or one-time impairments. Operating cash flow was minimal at CNY 0.66 million, suggesting weak cash generation from core operations, which is a concern relative to the reported loss.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained, as evidenced by the deep net loss. The minimal operating cash flow, coupled with substantial capital expenditures of nearly CNY 155 million, indicates negative free cash flow and potentially inefficient capital allocation. The company is investing significantly in its asset base, but these investments are not currently translating into profitable operations or strong cash returns, pointing to challenges in capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 307 million against total debt of CNY 739 million, indicating a leveraged position with debt substantially exceeding liquid assets. This debt burden, combined with the operating loss, raises concerns about financial flexibility and the company's ability to service its obligations. The net debt position suggests potential liquidity pressure, requiring careful management of working capital and potential refinancing needs.

Growth Trends And Dividend Policy

The company's financial performance reflects contraction rather than growth, with profitability metrics deeply negative. Unsurprisingly, no dividend was distributed, as preserving capital is likely the priority given the current financial stress. The international export footprint mentioned in the business description provides a potential growth vector, but current financial results do not indicate successful execution or market traction.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.25 billion, the market appears to be ascribing value beyond current financial metrics, possibly anticipating a turnaround or valuing the company's long-term assets and market position. The low beta of 0.186 suggests the stock has shown lower volatility than the broader market, which may reflect its small-cap status or specific investor base rather than fundamental stability.

Strategic Advantages And Outlook

The company's strategic advantages include its long operating history, integrated production capabilities, and international distribution network. However, the current financial distress overshadows these potential strengths. The outlook is challenging, requiring successful operational restructuring, cost management, and potentially a strategic pivot to restore profitability. Success will depend on improving margins in its core businesses and effectively managing its substantial debt load in a competitive pharmaceutical market.

Sources

Company DescriptionFinancial Metrics Provided

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