investorscraft@gmail.com

Intrinsic ValueGuangdong Taiantang Pharmaceutical Co., Ltd. (002433.SZ)

Previous Close$0.27
Intrinsic Value
Upside potential
Previous Close
$0.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Guangdong Taiantang Pharmaceutical operates as a specialized manufacturer of traditional Chinese patent medicines, focusing on the research, development, and commercialization of herbal formulations. The company's core revenue model centers on producing and distributing medicines across multiple therapeutic areas including reproductive health, dermatology, and cardiovascular care. Its product portfolio encompasses various dosage forms such as creams, ointments, tablets, and capsules, catering to both prescription and over-the-counter markets. Operating within China's highly competitive pharmaceutical sector, Taiantang maintains an integrated approach that includes cultivation and processing of medicinal herbs, providing some vertical integration. The company's market position appears challenged given current financial performance, operating in a sector where scale, R&D investment, and regulatory compliance are critical success factors. Its focus on traditional medicine places it in a niche segment that faces both cultural relevance and modern pharmaceutical competition.

Revenue Profitability And Efficiency

The company reported revenue of CNY 410 million for FY2023, but this was overshadowed by a substantial net loss of CNY -2.21 billion. This significant loss, coupled with negative operating cash flow of CNY -102 million, indicates severe operational challenges. The diluted EPS of -2.88 reflects deep profitability issues that extend beyond top-line performance. Capital expenditures of CNY -27 million suggest limited investment in capacity expansion during this period of financial distress.

Earnings Power And Capital Efficiency

Taiantang's earnings power appears severely compromised, with the massive net loss indicating fundamental issues in either pricing power, cost structure, or potential asset impairments. The negative operating cash flow further confirms that core operations are not generating sufficient cash to sustain the business. The relationship between capital expenditures and operational output suggests inefficient capital allocation, though the modest capex level may indicate a defensive posture amid financial difficulties.

Balance Sheet And Financial Health

The balance sheet shows significant strain with total debt of CNY 1.25 billion substantially exceeding cash and equivalents of CNY 123 million. This debt-to-cash ratio indicates liquidity pressure and potential refinancing challenges. The substantial net loss has likely eroded equity value, though specific equity figures are not provided. The financial health appears precarious given the combination of operating losses and high leverage.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with the company suspending dividend payments entirely. The absence of a dividend per share reflects management's priority to conserve cash amid substantial losses. The negative revenue growth implied by the net loss magnitude suggests market share erosion or significant one-time charges. The company's growth trajectory appears negative without clear near-term catalysts for recovery.

Valuation And Market Expectations

With a market capitalization of approximately CNY 207 million, the market appears to be pricing the company at a significant discount to its revenue base, reflecting skepticism about recovery prospects. The negative beta of -0.079 suggests atypical price movement relative to the broader market, potentially indicating low liquidity or specialized investor base. Valuation metrics based on earnings are not meaningful given the substantial losses.

Strategic Advantages And Outlook

The company's strategic advantages include its focus on traditional Chinese medicine and vertical integration in medicinal materials. However, these appear insufficient to offset current financial challenges. The outlook remains uncertain given the scale of losses and balance sheet constraints. Recovery would likely require significant operational restructuring, potential debt restructuring, and demonstrated ability to return to profitability in a competitive pharmaceutical landscape.

Sources

Company Financial StatementsShenzhen Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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