investorscraft@gmail.com

Intrinsic ValueJilin Zixin Pharmaceutical Industrial Co.,Ltd. (002118.SZ)

Previous Close$0.37
Intrinsic Value
Upside potential
Previous Close
$0.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jilin Zixin Pharmaceutical Industrial operates within China's specialized pharmaceutical manufacturing sector, focusing on the research, development, production, and distribution of traditional Chinese medicines alongside modern gene sequencing technology. The company's core revenue model derives from selling a diverse portfolio of prescription and over-the-counter drugs, primarily formulated as pills, tablets, capsules, oral liquids, and granules. This dual approach integrates established herbal remedies with advanced diagnostic tools, positioning the firm at the intersection of traditional healthcare practices and contemporary medical innovation. Founded in 1998 and based in Changchun, the company leverages its Jilin province location, a region renowned for ginseng cultivation, to source key ingredients for its flagship ginseng-based pharmaceuticals. Its market position is characterized by a niche focus on integrating traditional Chinese medicine with biotechnological advancements, catering to domestic healthcare demands while navigating the highly competitive and regulated Chinese pharmaceutical landscape. The company's product diversification across various dosage forms aims to address multiple therapeutic areas, though it operates in a sector dominated by larger state-owned and private pharmaceutical enterprises.

Revenue Profitability And Efficiency

The company reported revenue of CNY 143.5 million for FY2022, which appears significantly constrained relative to its operational scale. This was accompanied by a substantial net loss of approximately CNY -1.19 billion, indicating severe profitability challenges. Operating cash flow was marginally negative at CNY -0.53 million, while capital expenditures totaled CNY -5.5 million, suggesting limited investment in productive capacity during the period. The diluted EPS of -CNY 0.93 reflects the significant loss per share attributable to common shareholders.

Earnings Power And Capital Efficiency

Current earnings power is severely compromised, as evidenced by the deep net loss and negative operating cash flow. The company's ability to generate returns on its capital base appears significantly challenged, with financial metrics indicating substantial operational difficulties. The relationship between the modest revenue figure and the extensive loss suggests either high fixed costs, impairment charges, or other extraordinary items impacting the income statement, though specific details are not verifiable from the provided data.

Balance Sheet And Financial Health

The balance sheet shows a concerning financial position with total debt of CNY 6.72 billion significantly outweighing cash and equivalents of CNY 12.85 million. This substantial debt burden relative to minimal liquid resources indicates potential liquidity constraints and elevated financial risk. The high leverage ratio suggests the company may face challenges in meeting its debt obligations, particularly given the negative cash flow generation during the period.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a dividend payment of CNY 0.031928 per share for FY2022. This dividend distribution amid significant losses may indicate a commitment to shareholder returns or potentially a strategic decision unrelated to current earnings. Growth trends cannot be definitively assessed without comparative historical data, but the current revenue level suggests the company may be experiencing contraction or stabilization at a reduced operational scale.

Valuation And Market Expectations

With a market capitalization of approximately CNY 473.9 million, the company trades at a significant discount to its reported debt load, reflecting market skepticism about its recovery prospects. The beta of 0.46 indicates lower volatility compared to the broader market, potentially suggesting investor perception of limited upside potential. The valuation appears to incorporate substantial risk premiums given the financial distress evident in the FY2022 results.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in traditional Chinese medicine combined with gene sequencing technology, targeting a unique niche within China's healthcare market. However, the outlook is clouded by substantial financial challenges, including significant losses and high leverage. Success likely depends on executing a turnaround strategy that addresses profitability issues while leveraging its specialized product portfolio in a growing domestic healthcare market, though specific recovery plans are not verifiable from the provided data.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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