investorscraft@gmail.com

Intrinsic ValueAsymchem Laboratories (Tianjin) Co., Ltd. (002821.SZ)

Previous Close$99.13
Intrinsic Value
Upside potential
Previous Close
$99.13

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

Asymchem Laboratories operates as a specialized Contract Development and Manufacturing Organization (CDMO) within the global pharmaceutical sector, providing comprehensive drug development and manufacturing services to pharmaceutical and biotechnology companies. The company's core revenue model is built on long-term contractual relationships, offering integrated solutions that span from early-stage research and development through commercial-scale cGMP production. Its service portfolio encompasses the development and manufacturing of advanced intermediates, active pharmaceutical ingredients (APIs), and finished drug formulations, supported by complementary analytical testing and clinical research services. Asymchem has established a distinct market position by focusing on complex chemistry and technological capabilities, serving clients engaged in developing innovative therapeutics. The company operates in a highly competitive but growing CDMO market, differentiated by its integrated service platform and strong presence in China, which serves as both a domestic market and an export base for international clients. This strategic positioning allows Asymchem to capitalize on the increasing outsourcing trends within the pharmaceutical industry, particularly as companies seek to optimize R&D efficiency and reduce time-to-market for new drugs.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, Asymchem reported revenue of CNY 5.80 billion with net income of CNY 949 million, translating to a net profit margin of approximately 16.3%. The company generated robust operating cash flow of CNY 1.25 billion, demonstrating effective cash conversion from its core CDMO operations. Capital expenditures of CNY 1.13 billion indicate significant ongoing investment in production capacity and technological capabilities to support future growth.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 2.69. The substantial capital expenditure program, nearly matching operating cash flow, reflects Asymchem's strategic focus on capacity expansion and technological advancement. This investment approach supports the company's positioning for sustained growth in the capital-intensive CDMO sector while maintaining operational scalability.

Balance Sheet And Financial Health

Asymchem maintains a strong financial position with cash and equivalents of CNY 5.79 billion against minimal total debt of CNY 283 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility for strategic initiatives and potential market opportunities. The robust liquidity position underscores the company's financial stability and capacity to weather industry cycles.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, declaring a dividend of CNY 1.1 per share. This dividend distribution, combined with ongoing capital investments, reflects a balanced approach to capital allocation that supports both growth objectives and shareholder returns. The company's financial strategy appears focused on maintaining growth momentum while providing consistent returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 38.37 billion, the company trades at a price-to-earnings multiple derived from its current earnings profile. The beta of 0.227 suggests lower volatility compared to the broader market, potentially reflecting investor perception of the company's stable business model within the defensive healthcare sector. Market expectations appear to balance growth prospects with the company's established track record.

Strategic Advantages And Outlook

Asymchem's strategic advantages include its integrated CDMO platform, technological capabilities in complex chemistry, and established client relationships. The company's outlook is supported by ongoing pharmaceutical outsourcing trends and its capacity expansion initiatives. Its strong balance sheet provides resilience to pursue strategic opportunities while navigating evolving market conditions in the global pharmaceutical development landscape.

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