investorscraft@gmail.com

Intrinsic ValueTeyi Pharmaceutical Group Co.,Ltd (002728.SZ)

Previous Close$11.87
Intrinsic Value
Upside potential
Previous Close
$11.87

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

Teyi Pharmaceutical Group operates as a specialized pharmaceutical manufacturer in China, focusing on both proprietary Chinese medicines and chemical preparations. The company's diversified product portfolio spans multiple therapeutic areas including cough and phlegm treatments, kidney medications, anti-infectives, cardiovascular drugs, and digestive system remedies. This dual approach leverages traditional Chinese medicine heritage alongside modern chemical pharmaceutical capabilities, positioning Teyi to address varied healthcare needs across different patient demographics and treatment preferences within the competitive Chinese pharmaceutical landscape. The company maintains a comprehensive manufacturing ecosystem that extends from research and development through to production and commercialization of both finished drugs and active pharmaceutical ingredients. Its chemical raw materials business includes a range of products such as aluminum magnesium carbonate, phenytoin, and various acid and mineral compounds, providing additional revenue streams and manufacturing synergies. Based in Taishan, Guangdong, Teyi operates within China's rapidly evolving healthcare sector, where government policies and demographic trends continue to shape market dynamics. The company's strategic focus on both traditional and modern medicine segments allows it to navigate regulatory changes and capitalize on growing domestic healthcare consumption.

Revenue Profitability And Efficiency

Teyi Pharmaceutical generated revenue of approximately CNY 688 million for the fiscal year, achieving net income of CNY 20.5 million. The company reported negative operating cash flow of CNY 22.5 million, which alongside significant capital expenditures of CNY 113.6 million indicates substantial investment in operational capacity. This financial profile suggests the company is in an investment phase, prioritizing long-term growth over short-term cash generation, with profitability metrics reflecting the capital-intensive nature of pharmaceutical manufacturing.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.04, demonstrating modest earnings generation relative to its market capitalization. The substantial capital expenditure program, which exceeded operating cash flow, indicates aggressive investment in production capabilities and potentially research initiatives. This strategic allocation of capital toward long-term assets suggests management's focus on expanding manufacturing capacity and technological capabilities rather than immediate earnings optimization.

Balance Sheet And Financial Health

Teyi maintains a solid liquidity position with cash and equivalents of CNY 457.4 million, providing a buffer against its total debt of CNY 516.1 million. The company's debt level appears manageable relative to its cash reserves and operational scale. The balance sheet structure reflects a typical pharmaceutical company profile with significant investments in manufacturing infrastructure and working capital requirements for drug production and distribution.

Growth Trends And Dividend Policy

Despite the current investment-heavy phase, Teyi maintained a dividend payment of CNY 0.05 per share, indicating management's commitment to shareholder returns. The company's growth trajectory appears focused on capacity expansion and product portfolio development, with capital expenditures significantly outpacing operating cash generation. This suggests a strategic emphasis on building long-term manufacturing capabilities and market position within China's pharmaceutical sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.5 billion, the company trades at valuation multiples that reflect investor expectations for future growth in China's pharmaceutical market. The elevated beta of 2.44 indicates higher volatility relative to the market, potentially reflecting sensitivity to regulatory changes, healthcare policy shifts, and competitive dynamics within the specialized pharmaceutical sector.

Strategic Advantages And Outlook

Teyi's strategic advantage lies in its dual expertise in both traditional Chinese medicine and modern chemical pharmaceuticals, providing diversification across therapeutic areas. The company's extensive raw materials production capabilities offer potential cost advantages and supply chain control. The outlook remains contingent on successful commercialization of expanded manufacturing capacity and navigating China's evolving pharmaceutical regulatory environment, with demographic trends supporting long-term demand for healthcare products.

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