investorscraft@gmail.com

Intrinsic ValueTiansheng Pharmaceutical Group Co., Ltd. (002872.SZ)

Previous Close$4.90
Intrinsic Value
Upside potential
Previous Close
$4.90

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

Tiansheng Pharmaceutical Group Co., Ltd. operates as an integrated pharmaceutical enterprise with a diversified portfolio spanning manufacturing and distribution. The company develops and markets therapeutic products across multiple major categories including respiratory, cardiovascular, digestive, pediatric, and oncology treatments. This broad approach positions Tiansheng within China's rapidly evolving healthcare landscape, serving diverse patient needs through both prescription and over-the-counter medications. The company maintains a comprehensive presence across the pharmaceutical value chain, from research and production to wholesale distribution, leveraging its established infrastructure in Chongqing. Tiansheng competes in the highly fragmented Chinese pharmaceutical market, where scale and therapeutic diversification provide competitive advantages. Its strategic focus on essential drug categories aligns with China's healthcare reform priorities and aging demographic trends. The company's market position reflects a regional pharmaceutical player with national distribution capabilities, navigating regulatory changes and pricing pressures characteristic of China's evolving healthcare system.

Revenue Profitability And Efficiency

Tiansheng reported revenue of approximately CNY 570 million for the period, while recording a net loss of CNY 87 million. The negative profitability reflects operational challenges or potential investments impacting margins. Operating cash flow remained positive at CNY 50 million, though capital expenditures of CNY 50 million nearly matched this amount, indicating substantial reinvestment requirements. The financial performance suggests the company is navigating a transitional phase with revenue generation offset by cost pressures.

Earnings Power And Capital Efficiency

The company's earnings power was constrained during the period, with diluted EPS of -CNY 0.27 indicating negative returns for shareholders. The modest positive operating cash flow relative to capital intensity suggests the core business generates some cash, but significant capital expenditures are required to maintain operations. The relationship between operating cash flow and capital spending points to limited free cash flow generation under current conditions.

Balance Sheet And Financial Health

Tiansheng maintains a solid liquidity position with cash and equivalents of CNY 270 million, providing a buffer against operational challenges. Total debt stands at CNY 277 million, resulting in a near-balanced debt-to-cash ratio. This conservative financial structure suggests manageable leverage, though the company's negative earnings may pressure its ability to service obligations if sustained over extended periods.

Growth Trends And Dividend Policy

Current financial metrics indicate a challenging growth environment, with the company prioritizing operational stability over expansion. The absence of a dividend payment reflects a conservative capital allocation strategy focused on preserving liquidity. The company appears to be conserving resources rather than pursuing aggressive growth or shareholder returns, likely in response to current market conditions and financial performance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.6 billion, the market appears to be pricing in future recovery potential despite current losses. The exceptionally low beta of 0.145 suggests the stock demonstrates low correlation with broader market movements, possibly reflecting its niche positioning or limited trading liquidity. Valuation metrics likely incorporate expectations for operational turnaround and China's healthcare sector growth prospects.

Strategic Advantages And Outlook

Tiansheng's diversified product portfolio across essential therapeutic areas provides some resilience against market fluctuations. The company's integrated model from manufacturing to distribution offers supply chain control advantages. However, the outlook remains cautious given current profitability challenges, with success dependent on effective cost management and potential benefits from China's healthcare reforms. The company's ability to navigate regulatory changes and competitive pressures will be critical for future performance.

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