investorscraft@gmail.com

Intrinsic ValueZhejiang Jingxin Pharmaceutical Co., Ltd. (002020.SZ)

Previous Close$16.97
Intrinsic Value
Upside potential
Previous Close
$16.97

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

Zhejiang Jingxin Pharmaceutical operates as a vertically integrated pharmaceutical company specializing in the research, development, production, and sale of both active pharmaceutical ingredients (APIs) and finished dosage forms. The company maintains a diverse portfolio spanning multiple therapeutic areas including antihypertensives, antibiotics, antidiabetics, and central nervous system drugs, positioning it within China's competitive generic and specialty pharmaceutical market. This dual focus on APIs and finished drugs provides revenue diversification and potential supply chain synergies. Jingxin's operations are deeply rooted in China's domestic healthcare ecosystem, serving the needs of a large and aging population. The company's historical foundation, dating to 1974, lends it established manufacturing expertise and industry relationships. Its market position is that of a established domestic player, competing with both large state-owned enterprises and other private pharmaceutical manufacturers. The company's product breadth across various therapeutic classes helps mitigate reliance on any single treatment area, while its involvement in biopharma products indicates an orientation toward more complex, higher-value segments of the market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 4.16 billion, with net income of CNY 712 million, translating to a robust net profit margin of around 17.1%. The business demonstrated solid cash generation, with operating cash flow of CNY 726 million, which comfortably covered capital expenditures of CNY 251 million. This indicates efficient conversion of profits into cash and a disciplined approach to reinvestment in the business, supporting ongoing operations and potential growth initiatives.

Earnings Power And Capital Efficiency

Jingxin exhibited strong earnings power, as evidenced by its diluted earnings per share of CNY 0.83. The company's operating cash flow significantly exceeded its net income, suggesting high-quality earnings that are not solely dependent on non-cash accounting items. The positive spread between operating cash flow and capital expenditures points to healthy free cash flow generation, which provides financial flexibility for debt service, shareholder returns, and strategic investments without relying on external financing.

Balance Sheet And Financial Health

The company maintains a conservative financial structure, with total debt of approximately CNY 304 million against cash and equivalents of CNY 316 million, resulting in a net cash position. This low leverage profile signifies a strong balance sheet with minimal financial risk. The substantial cash balance provides a significant liquidity buffer to navigate market fluctuations, fund research initiatives, or pursue strategic opportunities, underpinning the company's overall financial stability.

Growth Trends And Dividend Policy

Jingxin demonstrates a commitment to returning capital to shareholders, having declared a dividend per share of CNY 0.35. This payout represents a dividend yield that aligns with a shareholder-friendly policy, balancing direct returns with retained earnings for future growth. The company's ability to fund both capital expenditures and dividends from its operating cash flow indicates a sustainable model that supports both reinvestment and income distribution.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.01 billion, the market assigns a valuation that reflects expectations for the company's position in the Chinese pharmaceutical sector. The negative beta of -0.103 suggests a historical low correlation with the broader market, which may be attributed to the defensive nature of the healthcare industry. This valuation incorporates perceptions of the company's stable earnings profile and its growth prospects within the domestic market.

Strategic Advantages And Outlook

The company's long-standing presence since 1974 provides a foundation of manufacturing experience and brand recognition. Its integrated model, encompassing both APIs and finished drugs, offers potential cost advantages and supply chain control. The primary strategic challenge lies in navigating China's evolving pharmaceutical regulatory environment and pricing policies. The outlook is tied to the sustained demand for affordable medicines and the company's ability to successfully develop and commercialize new products in a competitive landscape.

Sources

Company Annual ReportShenzhen 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