investorscraft@gmail.com

Intrinsic ValueShenzhen Salubris Pharmaceuticals Co., Ltd. (002294.SZ)

Previous Close$46.91
Intrinsic Value
Upside potential
Previous Close
$46.91

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

Shenzhen Salubris Pharmaceuticals operates as a specialized pharmaceutical company focused on the research, development, production, and commercialization of therapeutic medicines primarily for the Chinese healthcare market. The company has established a diversified portfolio targeting major chronic disease areas including cardiovascular conditions, diabetes, oncology, and orthopedics, with additional offerings in anti-infectives and biotechnological drugs. Salubris generates revenue through the sale of both branded generic pharmaceuticals and innovative biologics, employing a vertically integrated model that spans from R&D to distribution. Within China's competitive pharmaceutical sector, the company has carved out a niche by concentrating on high-growth therapeutic segments with significant unmet medical needs, particularly in cardiovascular and metabolic diseases. Its strategic positioning is reinforced by ongoing investments in biotechnology, including recombinant proteins and monoclonal antibodies, aiming to transition toward higher-value innovative medicines. The company also engages in international licensing activities for European markets, though domestic sales constitute its primary revenue base. This focused approach allows Salubris to maintain relevance in a market increasingly emphasizing treatment efficacy and specialized care solutions.

Revenue Profitability And Efficiency

For FY 2024, Salubris reported revenue of CNY 4.01 billion with net income of CNY 601.6 million, translating to a net profit margin of approximately 15%. The company demonstrated solid cash generation with operating cash flow of CNY 1.19 billion, significantly exceeding net income and indicating healthy earnings quality. Capital expenditures of CNY 624.8 million reflect ongoing investments in production capacity and R&D infrastructure, supporting future growth initiatives.

Earnings Power And Capital Efficiency

Salubris delivered diluted EPS of CNY 0.54 for the fiscal year, demonstrating consistent earnings power from its pharmaceutical portfolio. The substantial operating cash flow relative to net income suggests efficient working capital management and strong underlying business performance. The company maintains a disciplined approach to capital allocation, balancing R&D investments with operational profitability across its therapeutic franchises.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 1.13 billion against total debt of just CNY 124.2 million, resulting in a net cash position that provides significant financial flexibility. This conservative capital structure, with minimal leverage, positions Salubris well to fund future R&D initiatives and navigate market uncertainties without relying on external financing.

Growth Trends And Dividend Policy

Salubris has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.50, representing a substantial payout relative to earnings. The company's growth strategy appears focused on expanding its biotechnological pipeline while maintaining its established cardiovascular and metabolic franchises. With a market capitalization of approximately CNY 58.8 billion, the company's valuation reflects expectations for continued execution in China's evolving pharmaceutical landscape.

Valuation And Market Expectations

Trading with a beta of 0.45, Salubris exhibits lower volatility than the broader market, potentially reflecting its defensive healthcare characteristics. The current valuation incorporates expectations for stable growth in its core therapeutic areas and successful development of its biotechnology pipeline. Market pricing suggests confidence in the company's ability to navigate China's pharmaceutical regulatory environment while maintaining profitability.

Strategic Advantages And Outlook

Salubris's strategic advantages include its focused therapeutic expertise, vertically integrated operations, and growing biotechnology capabilities. The outlook remains contingent on successful R&D outcomes, particularly in biologics, and the company's ability to capitalize on China's healthcare expansion. Its strong balance sheet provides a cushion to pursue strategic opportunities while managing regulatory changes affecting the pharmaceutical sector.

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