investorscraft@gmail.com

Intrinsic ValueBeijing Aosaikang Pharmaceutical Co., Ltd. (002755.SZ)

Previous Close$16.60
Intrinsic Value
Upside potential
Previous Close
$16.60

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

Beijing Aosaikang Pharmaceutical operates as a specialized pharmaceutical company focused on research, development, manufacturing, and commercialization of drugs within China's healthcare sector. The company has established a diversified portfolio spanning digestive medicines, oncology treatments, antibiotics, and active pharmaceutical ingredients (APIs), positioning itself across multiple therapeutic areas. Its core revenue model combines proprietary drug sales with API manufacturing, leveraging vertical integration from chemical synthesis to finished dosage forms. Aosaikang maintains a notable presence in proton pump inhibitor injections and oncology medicines, competing in the competitive Chinese generic and specialty pharmaceutical landscape. The company's market position reflects its focus on hospital channels and branded generics, navigating China's evolving healthcare policies and volume-based procurement reforms. This strategic approach allows Aosaikang to maintain relevance in key treatment categories while managing pricing pressures through product differentiation and cost control measures inherent to its integrated operations.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.78 billion with net income of CNY 160 million, reflecting a net margin of approximately 9%. Operating cash flow of CNY 411 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 230 million suggest ongoing investment in production capacity and research infrastructure, maintaining the company's operational capabilities within the capital-intensive pharmaceutical sector.

Earnings Power And Capital Efficiency

Aosaikang demonstrated moderate earnings power with diluted EPS of CNY 0.17. The substantial operating cash flow relative to net income underscores effective working capital management. The company maintains a capital allocation strategy that balances reinvestment in the business through R&D and manufacturing capabilities while generating positive cash returns from its established product portfolio.

Balance Sheet And Financial Health

The balance sheet appears robust with cash and equivalents of CNY 1.41 billion against minimal total debt of CNY 68.6 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility. The strong cash position supports ongoing operations and strategic initiatives without reliance on external financing.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.12, representing a payout ratio of approximately 70% of earnings. This dividend commitment suggests a focus on returning capital to shareholders while balancing growth investments. The company's growth trajectory will depend on its ability to navigate pharmaceutical market dynamics and pipeline development.

Valuation And Market Expectations

With a market capitalization of CNY 20.45 billion, the company trades at a price-to-earnings multiple reflective of market expectations for its specialty pharmaceutical focus. The low beta of 0.205 indicates lower volatility relative to the broader market, potentially reflecting the defensive characteristics of its healthcare business model and stable cash generation profile.

Strategic Advantages And Outlook

Aosaikang's integrated model from API to finished drugs provides cost control advantages in China's price-sensitive market. The company's focus on hospital-centric products positions it within essential treatment categories, though it faces ongoing pricing pressure from healthcare reforms. Future performance will depend on pipeline development and adaptation to evolving regulatory and competitive landscapes in China's pharmaceutical sector.

Sources

Company filingsFinancial data provider

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