investorscraft@gmail.com

Intrinsic ValueJiuzhitang Co., Ltd. (000989.SZ)

Previous Close$8.82
Intrinsic Value
Upside potential
Previous Close
$8.82

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

Jiuzhitang Co., Ltd. operates as a specialized pharmaceutical manufacturer in China's healthcare sector, focusing on traditional Chinese medicine alongside chemical and biological drugs. The company generates revenue primarily through the development, manufacturing, and sale of prescription and over-the-counter medicines targeting specific therapeutic areas. Its product portfolio is strategically concentrated on treatments for cardiovascular and cerebrovascular diseases, gynecological conditions, and digestive system disorders, with key products including Shuxuetong injections and Angong Niuhuang Wan. This focus positions Jiuzhitang within the competitive generic and specialty pharmaceutical market, serving both hospital and retail channels. The company leverages its foundation in traditional Chinese medicine while integrating modern pharmaceutical technologies, aiming to capture demand in China's growing healthcare market. Its headquarters in Beijing provides access to key regulatory and commercial hubs, supporting its distribution network across the country.

Revenue Profitability And Efficiency

For the fiscal year, Jiuzhitang reported revenue of CNY 2.37 billion, achieving a net income of CNY 216.2 million. This translates to a net profit margin of approximately 9.1%, indicating moderate profitability after accounting for operational costs and expenses. The company generated operating cash flow of CNY 199.0 million, which sufficiently covered capital expenditures of CNY 72.2 million, suggesting a stable operational funding position for its core activities.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with diluted earnings per share of CNY 0.25. The positive operating cash flow, which exceeded net income, indicates reasonable quality of earnings. Capital expenditure was focused, representing about 3% of revenue, which is typical for an established pharmaceutical manufacturer maintaining rather than aggressively expanding production capacity.

Balance Sheet And Financial Health

Jiuzhitang maintains a conservative financial structure with cash and equivalents of CNY 592.9 million significantly exceeding total debt of CNY 51.5 million. This strong liquidity position, with minimal leverage, provides substantial financial flexibility and a low-risk profile. The company's balance sheet appears well-positioned to withstand industry cyclicality and fund selective growth initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.3 per share, which exceeds the reported EPS. This indicates a shareholder-friendly policy, potentially utilizing retained earnings. Future growth will likely depend on the successful commercialization of its existing product portfolio and navigating China's evolving pharmaceutical regulatory environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.0 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. The beta of 0.477 suggests lower volatility compared to the broader market, which may reflect investor perception of its stable, defensive characteristics within the healthcare sector.

Strategic Advantages And Outlook

Jiuzhitang's strategic advantage lies in its dual focus on traditional Chinese medicine and modern pharmaceuticals, catering to domestic healthcare needs. The outlook is tied to demographic trends favoring healthcare consumption in China and the company's ability to maintain its product portfolio's relevance. Key challenges include pricing pressures and regulatory changes within the Chinese pharmaceutical industry.

Sources

Company FilingsShenzhen Stock Exchange

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