investorscraft@gmail.com

Intrinsic ValueGuangdong Jiaying Pharmaceutical Co., Ltd (002198.SZ)

Previous Close$6.94
Intrinsic Value
Upside potential
Previous Close
$6.94

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

Guangdong Jiaying Pharmaceutical operates as a specialized manufacturer and distributor of traditional Chinese medicines, focusing on therapeutic areas including throat conditions, colds, orthopedics, rheumatism, gynecology, and gastrointestinal diseases. The company's core revenue model integrates the research, development, and production of proprietary formulations with an extensive distribution network spanning Mainland China, Taiwan, Hong Kong, Macao, and select international markets. Its product portfolio features multiple dosage forms such as powders, tablets, capsules, granules, and pills, catering to diverse patient needs and prescription preferences. Within China's highly fragmented pharmaceutical sector, Jiaying maintains a regional stronghold in Guangdong province while pursuing incremental international expansion. The company's market positioning leverages its heritage in TCM while navigating competitive pressures from both domestic peers and larger integrated pharmaceutical corporations. Its strategy emphasizes therapeutic specialization rather than broad-scale diversification, targeting specific medical conditions with established TCM treatment protocols.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 376.2 million with net income of CNY 20.6 million, translating to a net profit margin of approximately 5.5%. Operating cash flow generation was robust at CNY 60.8 million, significantly exceeding net income and indicating healthy cash conversion. Capital expenditures of CNY 38.7 million suggest ongoing investment in production capacity and operational infrastructure, maintaining a balanced approach to growth spending.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0406, reflecting the company's modest but positive earnings capacity relative to its market capitalization. The substantial operating cash flow relative to net income demonstrates strong underlying business efficiency and effective working capital management. The company maintains a capital-light model with strategic investments focused on maintaining production capabilities rather than aggressive expansion.

Balance Sheet And Financial Health

Jiaying Pharmaceutical maintains a conservative financial structure with cash and equivalents of CNY 336.1 million significantly exceeding total debt of merely CNY 3.3 million. This positions the company with a net cash position, providing substantial financial flexibility and resilience. The minimal leverage and strong liquidity profile underscore a low-risk balance sheet capable of weathering industry cyclicality and funding selective growth initiatives.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns with a dividend per share of CNY 0.05, representing a payout ratio exceeding 100% of EPS. This suggests a dividend policy prioritizing consistent returns, potentially supported by strong cash reserves. Growth trends appear measured, with the company focusing on stable operations within its core TCM markets rather than aggressive top-line expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.21 billion, the company trades at a significant premium to earnings, reflecting market expectations for either future growth or the defensive characteristics of its healthcare business. The beta of 0.508 indicates lower volatility relative to the broader market, consistent with pharmaceutical sector defensive attributes and the company's stable financial profile.

Strategic Advantages And Outlook

Jiaying's strategic advantages include its specialized focus on traditional Chinese medicine with established therapeutic applications and a conservative financial approach that ensures operational stability. The outlook remains cautious given competitive pressures in the pharmaceutical sector, though the company's strong cash position provides a buffer against market uncertainties. Future success will depend on effectively navigating regulatory environments and maintaining relevance in evolving healthcare markets while leveraging its regional expertise.

Sources

Company Financial ReportsShenzhen 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