investorscraft@gmail.com

Intrinsic ValueJinghua Pharmaceutical Group Co., Ltd. (002349.SZ)

Previous Close$7.64
Intrinsic Value
Upside potential
Previous Close
$7.64

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

Jinghua Pharmaceutical Group operates as a specialized manufacturer of active pharmaceutical ingredients (APIs) and pharmaceutical intermediates within China's competitive healthcare sector. The company's core revenue model centers on the research, development, and production of established generic drug components, including key products such as Phenylbutazone, Primidone, and Phenobarbital APIs. This positions Jinghua within the essential pharmaceutical supply chain, serving downstream formulation companies rather than end consumers directly. The company maintains a focused portfolio on niche therapeutic areas, leveraging its long-standing operational history since 1957 to build manufacturing expertise. Its market position is characterized by specialization in specific chemical compounds rather than broad therapeutic categories, operating in a segment dominated by scale and regulatory compliance. This strategic focus allows Jinghua to maintain relevance despite not being among the largest API manufacturers in China, capitalizing on consistent demand for established generic drug components.

Revenue Profitability And Efficiency

For the fiscal year, Jinghua Pharmaceutical generated revenue of CNY 1.40 billion with net income of CNY 212.7 million, reflecting a net margin of approximately 15.2%. The company demonstrated solid cash generation with operating cash flow of CNY 311.0 million, significantly exceeding its capital expenditures of CNY 30.9 million. This indicates efficient conversion of earnings into operating cash and suggests disciplined spending on maintaining production capacity rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.26, with operating cash flow substantially covering both capital investment needs and dividend payments. The modest capital expenditure relative to operating cash flow generation points to a capital-light business model typical of established API manufacturers. This efficient capital allocation supports consistent earnings power without requiring significant reinvestment to maintain competitive positioning.

Balance Sheet And Financial Health

Jinghua maintains a strong financial position with cash and equivalents of CNY 1.01 billion against minimal total debt of CNY 10.6 million, resulting in a net cash position. This conservative balance sheet structure provides significant financial flexibility and resilience against industry cyclicality. The substantial cash reserves relative to the company's market capitalization indicate a low-risk financial profile with ample liquidity for operational needs and potential strategic initiatives.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.0785 per share. While specific growth rates are unavailable, the dividend payment suggests management's confidence in sustainable cash generation. The balance between maintaining substantial cash reserves and returning capital to shareholders indicates a balanced approach to capital allocation rather than aggressive growth pursuit.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.13 billion, the company trades at a price-to-earnings ratio of around 23 based on current earnings. The low beta of 0.117 suggests the stock exhibits lower volatility than the broader market, potentially reflecting investor perception of stable, predictable earnings from its established API business rather than expectations of significant growth.

Strategic Advantages And Outlook

Jinghua's primary advantages include its long operating history, specialized manufacturing expertise, and strong balance sheet. The outlook appears stable given the consistent demand for generic APIs in China's healthcare system. However, the company faces challenges from regulatory changes and competitive pressures in the API sector. Its financial strength positions it to navigate industry dynamics while maintaining operational stability.

Sources

Company filingsMarket 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