investorscraft@gmail.com

Intrinsic ValueLanZhou Foci Pharmaceutical Co.,Ltd. (002644.SZ)

Previous Close$8.80
Intrinsic Value
Upside potential
Previous Close
$8.80

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

LanZhou Foci Pharmaceutical operates as a specialized manufacturer and distributor of traditional Chinese medicines (TCM) within China's competitive healthcare sector. The company generates revenue through the production and sale of various pharmaceutical dosage forms including pills, tablets, capsules, and granules, primarily marketed under its established Min Shan and Foci brands. This diversified product portfolio allows the company to address multiple therapeutic areas within the TCM market, leveraging China's rich heritage in herbal medicine while meeting modern pharmaceutical standards. The company maintains a distinctive market position by combining historical expertise dating back to its 1929 founding with contemporary manufacturing capabilities, serving both domestic and international markets. Its export operations span approximately 27 countries across North America, Asia, and Oceania, demonstrating global reach for its specialized TCM products. As a subsidiary of Lanzhou Foci Pharmaceutical Factory, the company benefits from integrated manufacturing expertise while maintaining focus on research and development activities for new herbal drug formulations. This strategic positioning enables the company to compete effectively within the specialized generic pharmaceutical segment while preserving its traditional Chinese medicine heritage.

Revenue Profitability And Efficiency

The company reported revenue of approximately 980 million CNY for the period, with net income reaching 60 million CNY, indicating a net margin of approximately 6.1%. Operating cash flow generation of 39 million CNY was substantially higher than capital expenditures of 13 million CNY, suggesting efficient capital management. The diluted EPS of 0.12 CNY reflects the company's earnings capacity relative to its equity base, demonstrating moderate profitability within the competitive pharmaceutical manufacturing sector.

Earnings Power And Capital Efficiency

LanZhou Foci demonstrates moderate earnings power with operating cash flow covering capital investment requirements. The company's cash conversion cycle appears manageable given the pharmaceutical industry's typical working capital patterns. The modest capital expenditure level relative to operating cash flow indicates a capital-light business model focused on optimizing existing manufacturing capacity rather than aggressive expansion, which supports stable returns on invested capital.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of approximately 398 million CNY, significantly exceeding total debt of 13 million CNY. This conservative financial structure provides substantial financial flexibility and indicates low leverage risk. The robust cash position relative to the company's operational scale suggests prudent financial management and capacity to withstand industry cyclicality or invest in strategic opportunities.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy, distributing 0.012 CNY per share, which represents a modest payout ratio relative to earnings. This approach balances shareholder returns with retention of capital for operational needs and potential growth initiatives. The international export presence across 27 countries provides diversification benefits and potential growth avenues beyond the domestic Chinese market, though current financial metrics suggest measured rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately 4.65 billion CNY, the company trades at a revenue multiple of approximately 4.7 times and a P/E ratio reflecting market expectations for stable performance in the traditional Chinese medicine sector. The beta of 1.39 indicates higher volatility than the broader market, potentially reflecting sector-specific risks or company-specific factors influencing investor sentiment toward specialized pharmaceutical manufacturers.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established brand heritage, diversified TCM product portfolio, and international market access. The ongoing research activities for new herbal drugs position the company for potential product innovation. The outlook remains contingent on regulatory developments in traditional medicine, domestic healthcare policies, and the company's ability to maintain competitive positioning while navigating global market dynamics for herbal pharmaceutical products.

Sources

Company financial reportsStock exchange disclosures

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