investorscraft@gmail.com

Intrinsic ValueShijiazhuang Yiling Pharmaceutical Co., Ltd. (002603.SZ)

Previous Close$17.57
Intrinsic Value
Upside potential
Previous Close
$17.57

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

Shijiazhuang Yiling Pharmaceutical operates as a specialized pharmaceutical company focused on the research, development, production, and commercialization of medicines primarily within China's domestic healthcare market. The company maintains a diversified portfolio spanning multiple therapeutic areas, including cardiac and cardiovascular treatments, respiratory conditions, diabetes management, and oncology medications. Its operations are structured through two main segments: Chemical and Biological Medicine, which forms the core revenue driver, and the Health Industry segment, which likely encompasses wellness products and supplementary healthcare offerings. Yiling employs a dual-channel distribution strategy, utilizing both traditional physical retail displays and growing online sales platforms to reach consumers and healthcare providers across the country. Founded in 1992 and headquartered in Shijiazhuang, the company has established itself as a notable regional player in China's highly competitive pharmaceutical sector, leveraging its long-standing presence to build brand recognition. The company's strategic focus on developing treatments for chronic and prevalent conditions in China positions it to address significant domestic healthcare needs, particularly in cardiovascular and metabolic diseases that affect the aging population. This market positioning allows Yiling to capitalize on China's expanding healthcare expenditure while navigating the regulatory complexities of pharmaceutical manufacturing and distribution.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, Yiling Pharmaceutical reported revenue of CNY 6.51 billion but experienced significant profitability challenges with a net loss of CNY 724.5 million. The company maintained positive operating cash flow of CNY 611.0 million, indicating core operational activities continued to generate cash despite the reported net loss. Capital expenditures of CNY 290.4 million suggest ongoing investment in production capacity or research infrastructure, though the negative earnings per diluted share of CNY -0.43 reflects substantial pressure on bottom-line performance during this period.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained by the substantial net loss reported for the period. While operating cash flow generation remains positive, the significant gap between cash flow and net income suggests non-cash charges or accounting treatments impacting profitability. The capital expenditure level relative to operating cash flow indicates moderate reinvestment in the business, though the overall capital efficiency metrics are challenged by the current negative earnings environment and require monitoring for improvement in subsequent periods.

Balance Sheet And Financial Health

Yiling maintains a conservative debt profile with total debt of approximately CNY 76.5 million against cash and equivalents of CNY 853.0 million, resulting in a net cash position that provides substantial financial flexibility. The strong liquidity position, with cash significantly exceeding debt obligations, suggests a robust balance sheet capable of weathering temporary profitability challenges. This financial structure supports ongoing research initiatives and operational requirements without immediate liquidity concerns.

Growth Trends And Dividend Policy

Despite the current profitability challenges, the company maintained a dividend distribution of CNY 0.3 per share, indicating management's commitment to shareholder returns. The dividend payment alongside negative earnings suggests either utilization of retained earnings or confidence in near-term recovery. Growth trends will depend on the company's ability to translate its research pipeline into commercial success and improve operational efficiency to restore profitability in the competitive pharmaceutical landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 28.0 billion, the market appears to be valuing Yiling Pharmaceutical beyond its current financial performance, potentially reflecting expectations for future pipeline developments or market position. The beta of 0.608 suggests lower volatility compared to the broader market, which may indicate investor perception of relative stability despite the recent earnings challenges. The valuation implies market anticipation of a recovery from current operational difficulties.

Strategic Advantages And Outlook

Yiling's strategic advantages include its established presence in China's pharmaceutical market, diversified therapeutic portfolio, and dual-channel distribution system. The company's focus on chronic disease treatments aligns with demographic trends in China, though execution on restoring profitability remains critical. The outlook depends on successful commercialization of its drug portfolio, efficient cost management, and navigating China's evolving healthcare regulations to capitalize on long-term growth opportunities in the domestic market.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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