investorscraft@gmail.com

Intrinsic ValueShandong Wohua Pharmaceutical Co., Ltd. (002107.SZ)

Previous Close$7.29
Intrinsic Value
Upside potential
Previous Close
$7.29

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

Shandong Wohua Pharmaceutical operates as a specialized pharmaceutical manufacturer in China, focusing on the development, production, and distribution of generic and specialty drugs. The company's core revenue model is built on manufacturing and selling a diverse portfolio of pharmaceutical products, primarily targeting the domestic Chinese healthcare market. Its product lineup includes key offerings such as Xinkeshu tablets and Naoxueshu oral solutions for cardiovascular and cerebrovascular conditions, alongside treatments for respiratory, women's and children's health, urinary, digestive, anti-rheumatic, and neurological disorders. Operating within the highly competitive and regulated Chinese pharmaceutical sector, Wohua Pharmaceutical maintains its market position through a manufacturing-focused approach. As a subsidiary of Beijing Zhongzheng Wanrong Investment Group, the company benefits from integrated corporate support while navigating sector-specific challenges including pricing policies and generic competition. Its strategic emphasis on essential medicine categories positions it to serve broad patient populations across China's evolving healthcare landscape.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 763.8 million with net income of CNY 36.4 million, resulting in a net margin of approximately 4.8%. Operating cash flow generation was robust at CNY 91.5 million, significantly exceeding capital expenditures of CNY 3.8 million. This indicates efficient cash conversion from operations, supporting the company's ability to fund ongoing activities while maintaining minimal investment requirements for property, plant, and equipment.

Earnings Power And Capital Efficiency

The company demonstrated modest earnings power with diluted EPS of CNY 0.06 for the period. Capital efficiency appears reasonable given the moderate scale of operations, with operating cash flow substantially covering maintenance capital needs. The significant cash flow generation relative to net income suggests strong working capital management and non-cash charge adjustments, though absolute profitability levels remain constrained by industry competitive pressures.

Balance Sheet And Financial Health

Wohua Pharmaceutical maintains a conservative financial structure with cash and equivalents of CNY 344.8 million substantially exceeding total debt of CNY 1.2 million. This positions the company with a net cash balance sheet and minimal financial leverage risk. The strong liquidity position provides operational flexibility and resilience against industry cyclicality, though the substantial cash holdings may indicate limited reinvestment opportunities or strategic capital allocation constraints.

Growth Trends And Dividend Policy

The company's dividend policy appears shareholder-friendly, with a dividend per share of CNY 0.12 significantly exceeding diluted EPS of CNY 0.06. This suggests a payout ratio exceeding 100%, potentially indicating special distributions or return of capital. Growth trends appear muted based on current profitability metrics, with the elevated dividend payout potentially limiting retained earnings available for organic expansion or strategic initiatives in the competitive pharmaceutical landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.77 billion, the company trades at a premium valuation multiple relative to current earnings, reflecting market expectations for future growth or potential strategic developments. The low beta of 0.093 suggests the stock exhibits lower volatility than the broader market, potentially indicating defensive characteristics or limited correlation with economic cycles, which may appeal to certain investor segments seeking healthcare sector exposure.

Strategic Advantages And Outlook

The company's strategic position is supported by its focused product portfolio in essential therapeutic areas and subsidiary status within a larger investment group. However, the outlook is tempered by intense competition in China's generic pharmaceutical market and regulatory environment challenges. Future performance will depend on the company's ability to navigate pricing pressures, maintain product quality standards, and potentially expand its product pipeline while managing capital allocation between shareholder returns and operational investments.

Sources

Company financial statementsMarket 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