investorscraft@gmail.com

Intrinsic ValueTibet AIM Pharm. Inc. (002826.SZ)

Previous Close$18.76
Intrinsic Value
Upside potential
Previous Close
$18.76

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

Tibet AIM Pharm. Inc. operates as a specialized pharmaceutical company in China, focusing on the research, development, and commercialization of generic and specialty drugs. Its core revenue model is derived from manufacturing and selling a diverse portfolio of prescription medications targeting specific therapeutic areas, including diabetes, cardiovascular diseases, gynecology, and emergency treatments for acute poisoning. The company operates within China's highly competitive and regulated pharmaceutical sector, which is characterized by government-driven volume-based procurement policies that pressure pricing. Tibet AIM Pharm's market position is that of a niche player, distinguishing itself through a focused product lineup rather than scale. Key products like Miglitol tablets and Gualoupi injection serve chronic conditions with stable demand, while specialized offerings such as NalMefene injection for emergency care provide differentiation. This strategy allows it to navigate the broader market dynamics, where larger players dominate volume but specialized firms can carve out sustainable niches. The company's foundation in 2003 and Beijing headquarters situate it within China's major pharmaceutical hub, supporting its R&D efforts and regulatory engagements.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 652 million, with net income of CNY 45.9 million, translating to a net profit margin of approximately 7%. The diluted EPS was CNY 0.25. Operating cash flow was robust at CNY 111.6 million, significantly exceeding net income, indicating strong cash conversion from operations. Capital expenditures were modest at CNY -12.2 million, suggesting a capital-light model or a phase of limited expansion.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power, with an operating cash flow that is more than double its net income, highlighting efficient working capital management. The modest capital expenditure relative to operating cash flow implies high capital efficiency, as the business generates substantial cash without requiring heavy reinvestment. This positions the firm to potentially fund future R&D or return cash to shareholders without straining its balance sheet.

Balance Sheet And Financial Health

Tibet AIM Pharm maintains a strong financial position, with cash and equivalents of CNY 427.4 million significantly outweighing its total debt of CNY 22.8 million. This results in a net cash position, providing considerable liquidity and financial flexibility. The low debt level minimizes interest expense and reduces financial risk, indicating a very healthy balance sheet capable of weathering industry volatility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, paying a dividend of CNY 0.1 per share. The dividend payout ratio appears conservative relative to earnings, suggesting a sustainable policy. Growth trends must be assessed in the context of China's evolving pharmaceutical market, where pricing pressures may challenge top-line expansion, placing a premium on volume growth and cost control for future profitability increases.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.52 billion, the stock trades at a price-to-earnings ratio derived from the current data. The beta of 0.67 suggests lower volatility compared to the broader market, which may reflect investor perception of the company's stable niche and strong balance sheet insulating it from extreme market swings. Valuation metrics imply market expectations for steady, rather than explosive, growth.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio and strong net cash position, which provide a buffer against industry headwinds. The outlook is tied to its ability to navigate China's complex healthcare policies, successfully commercialize its pipeline, and maintain profitability amid pricing pressures. Its financial health offers strategic optionality for R&D investments or potential acquisitions to bolster its market position in the competitive generic and specialty pharma landscape.

Sources

Company FinancialsShenzhen Stock Exchange

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