investorscraft@gmail.com

Intrinsic ValueYifan Pharmaceutical Co., Ltd. (002019.SZ)

Previous Close$12.16
Intrinsic Value
Upside potential
Previous Close
$12.16

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

Yifan Pharmaceutical operates as a diversified pharmaceutical manufacturer with a vertically integrated business model spanning multiple therapeutic areas and product categories. The company generates revenue through the production and sale of prescription drugs across gynecology, pediatrics, orthopedics, and dermatology segments, complemented by therapeutic infusion solutions and specialized pharmaceutical ingredients. Its operations extend beyond human medicine to include animal health products, fine chemicals, and biodegradable materials, creating a multifaceted revenue stream. Yifan maintains a significant presence in both domestic Chinese markets and international exports, leveraging its established manufacturing capabilities and distribution networks. The company's strategic positioning encompasses traditional Chinese medicines, women's health products, and blood tumor medications, demonstrating breadth across healthcare sub-sectors. This diversified approach mitigates concentration risk while allowing the company to capitalize on various growth opportunities within China's expanding healthcare landscape. Yifan's additional focus on active pharmaceutical ingredients (APIs) and specialty chemicals provides supplementary revenue streams and manufacturing synergies, enhancing its competitive standing in the regional pharmaceutical supply chain.

Revenue Profitability And Efficiency

Yifan Pharmaceutical reported revenue of CNY 5.16 billion for the period, achieving net income of CNY 386 million, representing a net margin of approximately 7.5%. The company demonstrated solid cash generation with operating cash flow of CNY 640.7 million, significantly exceeding its net income. Capital expenditures of CNY 628.2 million indicate ongoing investment in production capacity and operational infrastructure, reflecting management's commitment to maintaining competitive manufacturing capabilities.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 0.32, supported by its diversified product portfolio and operational scale. Operating cash flow coverage of capital expenditures appears adequate, though the substantial capex investment suggests a focus on long-term capacity expansion. The balance between current earnings and reinvestment rates indicates a strategy prioritizing sustainable growth over immediate profitability maximization.

Balance Sheet And Financial Health

Yifan maintains a conservative financial position with cash and equivalents of CNY 889.4 million against total debt of CNY 1.74 billion. The debt level appears manageable given the company's cash generation capacity and market capitalization. The balance sheet structure supports ongoing operations while providing flexibility for strategic investments, with liquidity metrics suggesting adequate short-term financial stability.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, distributing a dividend of CNY 0.10 per share while maintaining significant reinvestment in the business. This dividend policy, combined with substantial capital expenditures, reflects a strategy of rewarding shareholders while funding growth initiatives. The company's diversified product portfolio positions it to benefit from multiple healthcare sector trends in China and internationally.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.67 billion, the company trades at a price-to-earnings multiple reflective of its position in the competitive pharmaceutical sector. The beta of 0.833 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable, defensive characteristics. Valuation metrics appear to incorporate expectations for steady growth within China's regulated healthcare environment.

Strategic Advantages And Outlook

Yifan's vertically integrated model and diversified product portfolio provide competitive advantages through operational synergies and risk mitigation. The company's expansion into biodegradable materials and specialty chemicals represents strategic diversification beyond traditional pharmaceuticals. Future performance will likely depend on regulatory developments, manufacturing efficiency, and successful commercialization of its broader product range across domestic and international markets.

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