investorscraft@gmail.com

Intrinsic ValueQianjiang Yongan Pharmaceutical Co., Ltd. (002365.SZ)

Previous Close$14.83
Intrinsic Value
Upside potential
Previous Close
$14.83

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

Qianjiang Yongan Pharmaceutical operates as a specialized manufacturer focused on the production and sale of taurine, an amino sulfonic acid with applications in pharmaceuticals, functional beverages, and infant formula. Founded in 2001 and headquartered in Qianjiang, China, the company occupies a distinct niche within the broader pharmaceutical sector. Its core revenue model is built on industrial-scale chemical synthesis and distribution of this specific biochemical, serving both domestic and international markets. The company's strategic positioning leverages China's established chemical manufacturing infrastructure to produce taurine efficiently, catering to growing global demand driven by health and wellness trends. Unlike diversified pharmaceutical companies, Qianjiang Yongan's focused approach allows for deep expertise and cost leadership in its specialized domain. This specialization within the specialty chemicals segment of healthcare provides a competitive moat, though it also creates concentration risk dependent on taurine market dynamics and raw material availability.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 838.8 million, achieving a net income of CNY 61.8 million. This translates to a net profit margin of approximately 7.4%, indicating moderate profitability after accounting for operational costs. The company generated positive operating cash flow of CNY 105.7 million, which comfortably covered its capital expenditures of CNY 118.0 million, suggesting a self-sustaining operational model without excessive reliance on external financing for its core asset maintenance and growth.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.21, reflecting its earnings power on a per-share basis. The significant capital expenditure, which exceeded operating cash flow, indicates a period of substantial investment in property, plant, and equipment. This suggests a focus on expanding production capacity or upgrading facilities, which may enhance future earnings potential but currently represents a high level of reinvestment back into the business, impacting near-term free cash flow generation.

Balance Sheet And Financial Health

Qianjiang Yongan maintains a robust balance sheet with cash and equivalents of CNY 320.4 million, providing substantial liquidity. Total debt is relatively low at CNY 39.5 million, resulting in a conservative debt-to-equity profile and indicating minimal financial leverage. This strong liquidity position and low indebtedness provide significant financial flexibility to navigate market cycles and fund strategic initiatives without undue solvency risk.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend payment of CNY 0.10 per share. This dividend policy, coupled with the ongoing capital investment program, suggests a balanced approach to capital allocation. The substantial capex outlay points to a growth-oriented strategy, likely aimed at expanding production capabilities to capture future demand in the taurine market, which is influenced by trends in health supplements and food fortification.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.24 billion, the company trades on the Shenzhen Stock Exchange. The beta of 0.614 indicates lower volatility compared to the broader market, which is characteristic of niche industrial companies. The current valuation reflects market expectations for stable, albeit specialized, growth within the pharmaceutical chemicals segment, with investors potentially attributing a premium for its focused market position and financial stability.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialization and scale within the taurine manufacturing niche. Its strong balance sheet provides a solid foundation for weathering industry fluctuations and pursuing selective growth opportunities. The outlook is tied to global demand for taurine, which is increasingly used in energy drinks, dietary supplements, and infant nutrition. Key challenges include managing input cost volatility and competitive pressures, while opportunities may exist in expanding application uses and geographic market penetration.

Sources

Company FilingsShenzhen Stock Exchange

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