investorscraft@gmail.com

Intrinsic ValueSunflower Pharmaceutical Group Co.,Ltd (002737.SZ)

Previous Close$14.08
Intrinsic Value
Upside potential
Previous Close
$14.08

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

Sunflower Pharmaceutical Group operates as a specialized pharmaceutical company focused on the research, development, manufacturing, and marketing of Chinese patent medicines within China's domestic healthcare market. The company has established a diversified product portfolio targeting key therapeutic areas including pediatrics, gynecology, digestive system disorders, respiratory conditions, rheumatism, bone diseases, and cardiovascular/cerebrovascular treatments. Through its dual-brand strategy featuring the established Sunflower and pediatric-focused Little Sunflower brands, the company has cultivated strong brand recognition in China's competitive traditional medicine sector. This strategic positioning allows Sunflower to leverage growing consumer preference for integrated traditional and modern healthcare solutions while maintaining a specialized focus on high-demand therapeutic categories. The company's comprehensive approach spans the entire pharmaceutical value chain from research to commercialization, creating a vertically integrated business model that captures margins across multiple stages while maintaining quality control over its proprietary formulations and manufacturing processes.

Revenue Profitability And Efficiency

The company generated CNY 3.38 billion in revenue for the period, demonstrating substantial scale within its specialized pharmaceutical niche. Net income reached CNY 492 million, translating to a healthy net margin of approximately 14.6%, indicating efficient cost management relative to industry peers. However, the negative operating cash flow of CNY 307 million, despite positive earnings, suggests potential working capital challenges or timing differences in receivables and inventory management that warrant monitoring for sustainable cash generation.

Earnings Power And Capital Efficiency

Sunflower Pharmaceutical demonstrated solid earnings power with diluted EPS of CNY 0.84, reflecting effective utilization of its equity base. The company maintained minimal capital expenditures of CNY 93 million, suggesting a capital-light operational model or potentially deferred investment in growth initiatives. The disparity between accounting profitability and cash generation highlights the importance of analyzing both earnings quality and cash conversion efficiency in assessing the company's true capital allocation effectiveness.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 1.04 billion, providing significant liquidity cushion. Total debt is minimal at just CNY 4 million, resulting in a virtually debt-free capital structure that offers financial flexibility. This conservative financial positioning, with substantial cash reserves against negligible leverage, positions the company well to withstand market volatility and pursue strategic opportunities without significant financial constraints.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend distribution of CNY 0.50 per share, representing a payout ratio of approximately 60% based on reported EPS. This balanced capital return policy suggests management's confidence in sustainable earnings while retaining sufficient capital for operational needs. The dividend yield, when considered alongside the company's market capitalization, indicates a commitment to returning value to shareholders while maintaining financial stability for future growth initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 9.17 billion, the company trades at a P/E ratio of approximately 18.6 times trailing earnings, reflecting market expectations for stable growth within China's pharmaceutical sector. The beta of 0.42 indicates lower volatility compared to the broader market, suggesting investors perceive the company as a defensive holding within the healthcare space. This valuation multiple appears reasonable for a established pharmaceutical manufacturer with strong branding in traditional medicine markets.

Strategic Advantages And Outlook

Sunflower's primary strategic advantages include its established brand portfolio, specialization in high-demand therapeutic categories, and vertically integrated business model within China's growing traditional medicine market. The company's minimal debt and strong cash position provide flexibility to navigate regulatory changes and pursue selective growth opportunities. The outlook remains contingent on successful navigation of China's evolving healthcare policies, continued brand strengthening, and effective capital allocation to drive sustainable long-term value creation in the competitive pharmaceutical landscape.

Sources

Company filingsFinancial data providers

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