investorscraft@gmail.com

Intrinsic ValueBeijing SL Pharmaceutical Co., Ltd. (002038.SZ)

Previous Close$7.67
Intrinsic Value
Upside potential
Previous Close
$7.67

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

Beijing SL Pharmaceutical operates as a specialized biopharmaceutical company focused on the research, development, production, and marketing of genetic engineering drugs and related pharmaceutical products. The company maintains a diversified portfolio spanning oncology, immunology, antivirals, and central nervous system treatments, with key products including temozolomide, arsenic trioxide, and lenalidomide. Its revenue model combines proprietary drug development with generic manufacturing, targeting both domestic Chinese and international markets through a vertically integrated approach that encompasses active pharmaceutical ingredients and finished formulations. Within China's competitive pharmaceutical landscape, SL Pharmaceutical has established itself as a niche player specializing in complex therapeutic areas, particularly oncology and immunosuppressants. The company leverages its research capabilities to develop specialized treatments while maintaining a portfolio of established generics to ensure stable revenue streams. This dual approach positions the company to capitalize on China's growing healthcare demands while navigating the evolving regulatory environment for drug pricing and market access. The extensive product catalog demonstrates the company's manufacturing breadth, though it operates in a highly fragmented market against larger state-owned and multinational competitors.

Revenue Profitability And Efficiency

The company reported revenue of approximately 660 million CNY for the period but experienced a net loss of 74 million CNY, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at 225 million CNY, suggesting core operations continue to generate cash. The substantial capital expenditures of 347 million CNY reflect ongoing investments in production capacity or research initiatives, which may be weighing on current profitability while positioning for future growth.

Earnings Power And Capital Efficiency

The diluted EPS of -0.07 CNY demonstrates weak earnings power in the current period, though the positive operating cash flow suggests underlying operational strength. The significant gap between net income and operating cash flow indicates non-cash charges or working capital benefits that temporarily support liquidity. The company's capital allocation appears focused on long-term growth given the substantial investments exceeding operating cash generation.

Balance Sheet And Financial Health

Beijing SL maintains a strong liquidity position with cash and equivalents of 412 million CNY against minimal total debt of 1.3 million CNY, indicating a conservative financial structure. The net cash position provides flexibility to weather current profitability challenges and fund ongoing research activities. The balance sheet structure appears robust with low leverage, though the negative earnings trend warrants monitoring for sustainability.

Growth Trends And Dividend Policy

Despite current profitability pressures, the company maintained a dividend payment of 0.02 CNY per share, signaling management's confidence in long-term prospects. The significant capital expenditure program suggests an active growth strategy, potentially focused on expanding production capabilities or advancing the drug pipeline. The contrast between negative earnings and continued investment highlights a transitional phase where the company is prioritizing future growth over short-term profitability.

Valuation And Market Expectations

With a market capitalization of approximately 7.75 billion CNY, the market appears to be valuing the company based on future growth potential rather than current earnings. The beta of 0.95 indicates stock performance closely tracks the broader market, suggesting investors view the company as having average systematic risk. The valuation multiple relative to negative earnings reflects expectations for a turnaround in profitability following current investment cycle completion.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio and specialization in complex therapeutic areas, particularly oncology drugs. The vertically integrated model covering both API and finished formulations provides cost control benefits. The outlook depends on successful commercialization of pipeline products and efficient scaling of recent investments, with China's evolving healthcare policies presenting both opportunities and challenges for specialized pharmaceutical manufacturers.

Sources

Company financial statementsShenzhen Stock Exchange filings

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