investorscraft@gmail.com

Intrinsic ValueZhejiang Yatai Pharmaceutical Co., Ltd. (002370.SZ)

Previous Close$7.11
Intrinsic Value
Upside potential
Previous Close
$7.11

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

Zhejiang Yatai Pharmaceutical operates as a specialized pharmaceutical company engaged in the comprehensive research, production, and commercialization of both finished dosage forms and active pharmaceutical ingredients. Its product portfolio spans multiple delivery formats including tablets, capsules, patches, powder injections, and troches, catering to diverse therapeutic needs. The company further extends its capabilities into chemical agents, raw materials, and diagnostic reagents, while also offering pharmaceutical research and development outsourcing services to other industry participants. This integrated approach positions Yatai within the competitive Chinese pharmaceutical sector, serving both domestic and international markets from its base in Shaoxing. The firm's long-standing presence since its 1989 founding provides a foundation of operational experience, though it operates in a market characterized by stringent regulation and intense competition from both large state-owned enterprises and agile private manufacturers. Its market position is that of a specialized manufacturer, likely focusing on niche segments or specific therapeutic areas rather than competing directly with the largest generic pharmaceutical conglomerates.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 405 million, achieving a net income of CNY 34.2 million. This translates to a net profit margin of roughly 8.5%, indicating moderate profitability. Operating cash flow was positive at CNY 24.4 million, though it was notably lower than net income, which may warrant further analysis of working capital management. Capital expenditures were modest at approximately CNY 9.8 million.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.05, reflecting its earnings power on a per-share basis. The generation of positive operating cash flow, which exceeded capital expenditures, suggests the core operations are self-sustaining. The relationship between operating cash flow and net income indicates potential timing differences in cash collection or inventory management that merit monitoring for assessing the quality of earnings.

Balance Sheet And Financial Health

Yatai maintains a robust liquidity position with cash and equivalents of CNY 743.9 million, significantly outweighing its total debt of CNY 30.1 million. This results in a very strong net cash position, indicating low financial leverage and substantial financial flexibility. The balance sheet structure suggests a conservative approach to debt financing and a capacity to withstand industry cyclicality or fund strategic initiatives internally.

Growth Trends And Dividend Policy

The available data provides a single-year snapshot, limiting the analysis of historical growth trends. The company's dividend policy appears conservative, with a dividend per share of zero for the period, indicating a preference for retaining earnings to potentially reinvest in the business, fund research activities, or strengthen the balance sheet rather than distributing cash to shareholders currently.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.55 billion, the company's valuation reflects investor expectations for its future prospects within the pharmaceutical sector. A beta of 0.22 suggests the stock has historically exhibited lower volatility compared to the broader market, which may appeal to certain investor profiles. The valuation multiples implied by the market cap relative to revenue and earnings would be contingent on growth expectations and sector comparables.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated business model spanning API production to finished dosages, which can offer supply chain control and cost efficiencies. Its established presence and export operations provide a platform for international growth. The outlook is tied to the dynamics of the Chinese pharmaceutical market, including regulatory evolution, pricing pressures, and the ability to successfully develop and commercialize new products. The strong balance sheet provides a cushion to navigate industry challenges.

Sources

Company Filings (SZSE)Market 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