investorscraft@gmail.com

Intrinsic ValueGuizhou Bailing Group Pharmaceutical Co., Ltd. (002424.SZ)

Previous Close$4.23
Intrinsic Value
Upside potential
Previous Close
$4.23

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

Guizhou Bailing Group Pharmaceutical operates as a specialized manufacturer and distributor of traditional Chinese medicines (TCM) within China's expansive healthcare sector. The company's core revenue model is built upon the integrated research, development, production, and commercialization of proprietary TCM formulations targeting specific therapeutic areas. Its product portfolio encompasses various dosage forms including tablets, capsules, granules, syrups, and ointments, primarily addressing cardiovascular and cerebrovascular diseases, respiratory conditions like cough and cold, as well as pediatric and gynecologic ailments. This focus positions the firm within the competitive generic and specialty pharmaceutical landscape, leveraging China's deep-rooted cultural acceptance of traditional remedies. Operating from its base in Anshun, Guizhou, the company benefits from proximity to regional herbal medicine resources, a factor that can influence both supply chain logistics and cost structures. Its market position is that of a niche player, competing with both large, diversified pharmaceutical conglomerates and smaller, specialized TCM producers. The company's strategy appears to center on deepening its penetration in specific treatment categories rather than achieving broad market dominance, relying on the efficacy and brand recognition of its established formulations to maintain its customer base amidst evolving healthcare regulations and patient preferences.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of approximately CNY 3.83 billion. However, profitability was constrained, with net income of CNY 33.62 million, translating to a thin net margin. Operating cash flow was positive at CNY 9.02 million, but this was substantially outweighed by capital expenditures of CNY 42.02 million, indicating significant ongoing investment in its operational infrastructure which pressured free cash flow generation during this cycle.

Earnings Power And Capital Efficiency

The company's earnings power appears modest, as reflected in a diluted earnings per share of CNY 0.02. The significant gap between operating cash flow and capital expenditures suggests that current investments are not yet yielding strong returns on capital. The capital-intensive nature of its pharmaceutical operations is evident, requiring continual investment in production capabilities and potentially research and development to sustain its product pipeline and market position.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 395.63 million against total debt of approximately CNY 1.50 billion. This debt level is substantial relative to the company's equity and cash holdings, indicating a leveraged financial structure. The health of the balance sheet is a key area for monitoring, as the company's ability to service this debt will be dependent on future profitability and cash flow stability.

Growth Trends And Dividend Policy

The company did not distribute a dividend for the period, with a dividend per share of zero. This retention of earnings is consistent with a strategy focused on reinvesting capital back into the business to fund growth initiatives or strengthen the balance sheet. The growth trajectory must be assessed in the context of the competitive TCM market and the company's ability to translate investments into sustainable revenue and profit expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.32 billion, the market valuation implies certain growth expectations relative to the company's current earnings and revenue base. The beta of 0.569 suggests the stock has historically been less volatile than the broader market, which may reflect its niche positioning and the defensive characteristics often associated with the healthcare sector, particularly in the context of essential medicines.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialization in traditional Chinese medicine, an area with stable domestic demand. The outlook is tied to its execution in managing debt, improving operational efficiency, and successfully commercializing its product portfolio. Key challenges include navigating regulatory changes, competitive pressures, and demonstrating a clear path to enhanced profitability that justifies its current capital structure and market valuation.

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