investorscraft@gmail.com

Intrinsic ValueChangzhou Qianhong Biopharma CO.,LTD (002550.SZ)

Previous Close$7.95
Intrinsic Value
Upside potential
Previous Close
$7.95

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

Changzhou Qianhong Biopharma operates as a specialized pharmaceutical manufacturer focused on developing, producing, and commercializing bio-pharmaceutical products derived from polysaccharides and enzymes. The company has established a significant presence within China's pharmaceutical sector by concentrating on niche therapeutic areas, particularly anticoagulants and digestive agents. Its core revenue model is built upon the sale of both active pharmaceutical ingredients (APIs) and finished preparations, leveraging vertical integration from raw material processing to final drug manufacturing. The product portfolio is strategically centered on heparin-based anticoagulants, including heparin sodium, enoxaparin sodium, and dalteparin sodium, alongside other specialized drugs like pancreatin and asparaginase. This focus allows Qianhong to cater to specific medical needs in thrombosis management, oncology supportive care, and digestive disorders. The company's market position is strengthened by its long operating history since 1971, providing deep expertise in the complex biochemical processes required for its product lines. It maintains a dual-channel approach, supplying the domestic Chinese market while also engaging in exports, which diversifies its revenue streams and reduces geographic concentration risk. Operating in the highly regulated pharmaceutical industry, the company's success is tied to its manufacturing capabilities, regulatory compliance, and the sustained demand for its essential medicines within hospital and clinical settings.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.53 billion, demonstrating its commercial scale within the specialized pharmaceutical market. Profitability was robust, with net income reaching CNY 356 million, translating to a healthy net margin of approximately 23.3%. Operational efficiency is evidenced by strong cash generation, as operating cash flow amounted to CNY 514.7 million, significantly exceeding capital expenditures and indicating effective management of working capital and core business operations.

Earnings Power And Capital Efficiency

The company's earnings power is solid, with diluted earnings per share of CNY 0.28. The substantial operating cash flow of over CNY 514 million, which is nearly 1.5 times the net income, highlights high-quality earnings not dependent on non-cash items. Capital expenditures of approximately CNY 90.6 million were well-contained relative to operating cash flow, suggesting a capital-light model for an API manufacturer and efficient reinvestment into the business to maintain production capacity.

Balance Sheet And Financial Health

Qianhong Biopharma maintains a conservative balance sheet with a strong liquidity position. Cash and cash equivalents stood at CNY 439.9 million, providing a significant buffer. Total debt is minimal at just CNY 20 million, indicating an exceptionally low leverage ratio and a primarily equity-financed structure. This combination of ample cash and negligible debt underscores a very strong financial health and low risk of financial distress.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.12. This payout represents a dividend yield based on the current market capitalization and reflects a balanced capital allocation strategy. The relationship between earnings, cash flow, and the dividend suggests a sustainable policy, while the modest level of capital expenditures implies that growth investments are being managed without compromising shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.19 billion, the market assigns a price-to-earnings multiple that incorporates expectations for the company's stable niche positioning. The beta of 0.48 indicates that the stock has historically been less volatile than the broader market, which is typical for established pharmaceutical companies with predictable revenue streams. This valuation reflects investor perception of a lower-risk profile within the healthcare sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-standing expertise in complex biochemical extraction and synthesis, particularly for heparin-based products, creating significant barriers to entry. Its vertically integrated model from API to finished dosage forms provides cost control and supply chain security. The outlook is tied to stable demand for its essential medicines in China, though it is subject to pharmaceutical pricing regulations and competition. The strong balance sheet provides flexibility for potential strategic initiatives or R&D investments.

Sources

Company DescriptionFinancial Data Feed

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