investorscraft@gmail.com

Intrinsic ValueJilin Jian Yisheng Pharmaceutical Co., Ltd. (002566.SZ)

Previous Close$8.18
Intrinsic Value
Upside potential
Previous Close
$8.18

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

Jilin Jian Yisheng Pharmaceutical operates as a specialized healthcare company focused on the manufacturing and distribution of pharmaceutical products within China's competitive biotechnology sector. The company's core revenue model centers on producing and selling a diversified portfolio that includes traditional medicine formulations, Chinese herbal medicine, and consumer health products such as cosmetics and food items. This integrated approach allows the company to leverage its expertise in botanical extracts and traditional remedies while expanding into adjacent wellness markets. Jilin Jian Yisheng's product offerings encompass capsules, injections, tablets, granules, and specialized lines derived from Ginseng and bee products, positioning it at the intersection of pharmaceutical manufacturing and natural health supplements. The company maintains a regional focus with operations based in Ji'an, China, where it has developed specialized capabilities in processing medicinal herbs native to the Jilin province. This geographical advantage provides access to raw materials while supporting its positioning as a manufacturer of traditional Chinese medicine (TCM) products. The company's market position reflects a niche specialization within China's broader healthcare landscape, competing with both large pharmaceutical conglomerates and specialized TCM producers. Its dual focus on prescription medicines and consumer health products creates multiple revenue streams while catering to evolving consumer preferences for natural wellness solutions alongside conventional medical treatments.

Revenue Profitability And Efficiency

The company generated revenue of CNY 668.5 million for the period, achieving net income of CNY 52.1 million, which indicates a net margin of approximately 7.8%. Operating cash flow of CNY 58.9 million exceeded reported net income, suggesting reasonable quality of earnings. Capital expenditures of CNY 15.9 million represent a moderate investment level relative to the company's operational scale, indicating a capital-light business model with disciplined spending on maintaining production capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.16, reflecting the company's earnings capacity relative to its equity base. The positive operating cash flow generation, which covered capital expenditures by approximately 3.7 times, demonstrates adequate internal funding for maintenance requirements. The company's ability to convert revenue into cash flow appears efficient, though the relationship between operating cash flow and net income suggests typical working capital dynamics for a manufacturing enterprise.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 71.5 million against total debt of CNY 446.2 million, indicating a leveraged financial structure. The debt level significantly exceeds liquid assets, suggesting reliance on borrowing to fund operations or expansion. The company's financial health would benefit from monitoring debt service capabilities, particularly given the current interest rate environment and the capital-intensive nature of pharmaceutical manufacturing.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.15, representing a payout ratio of approximately 94% based on diluted EPS. This high payout ratio indicates a shareholder-friendly distribution policy but may constrain internal reinvestment capacity. The relationship between dividend payments and earnings suggests management prioritizes current income return, though sustainable growth would require balancing distributions with retained earnings for future development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.66 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.85 suggests lower volatility relative to the broader market, potentially reflecting the defensive characteristics of the healthcare sector. Market expectations appear to incorporate the company's niche positioning within China's pharmaceutical landscape and its established product portfolio.

Strategic Advantages And Outlook

The company's strategic advantages include its specialization in traditional Chinese medicine and regional expertise in herbal products, providing differentiation in a competitive market. The outlook depends on regulatory developments affecting traditional medicine approval processes and consumer demand trends toward natural health products. Success will likely require navigating evolving healthcare policies while maintaining cost competitiveness against larger pharmaceutical manufacturers operating at greater scale.

Sources

Company filingsMarket 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