investorscraft@gmail.com

Intrinsic ValueShenzhen Weiguang Biological Products Co., Ltd. (002880.SZ)

Previous Close$27.06
Intrinsic Value
Upside potential
Previous Close
$27.06

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

Shenzhen Weiguang Biological Products operates as a specialized manufacturer within China's tightly regulated plasma-derived therapeutics sector. The company's core revenue model centers on the vertically integrated process of plasma collection, fractionation, and commercialization of blood products, serving critical healthcare needs across Chinese hospitals and clinical settings. Its product portfolio encompasses nine essential varieties including human albumin, various immunoglobulins, and coagulation factors, addressing therapeutic areas from immunity deficiencies to infectious diseases. Operating in a high-barrier industry characterized by stringent regulatory oversight and limited production licenses, Weiguang has established itself as a regional player in Southern China. The company's market position is defined by its long-standing operational history since 1985 and its focus on maintaining consistent plasma supply chains, though it operates at a smaller scale compared to national industry leaders. This niche positioning requires strategic management of plasma station operations and regulatory compliance to compete effectively within the concentrated Chinese blood products market, where scale and plasma yield efficiency are crucial determinants of profitability.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.20 billion with net income of CNY 253.5 million, translating to a healthy net margin of approximately 21.1%. Operating cash flow of CNY 177.8 million demonstrates solid cash generation from core operations. Capital expenditures of CNY 255.5 million indicate ongoing investments in production capacity, though this resulted in negative free cash flow for the period. The diluted EPS of CNY 1.12 reflects efficient earnings distribution across the share base.

Earnings Power And Capital Efficiency

Weiguang demonstrates substantial earnings power with robust profitability metrics in its specialized segment. The company's capital efficiency is evidenced by its ability to generate meaningful returns from its plasma fractionation operations. The significant capital expenditure program suggests ongoing capacity expansion, which may enhance future earnings potential. The balance between operational cash generation and reinvestment needs will be critical for sustaining long-term capital efficiency in this capital-intensive industry.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 274.8 million against total debt of CNY 669.5 million, indicating a leveraged financial position. The debt level reflects the capital-intensive nature of plasma fractionation operations and potential expansion financing needs. The company's financial health appears manageable given its stable cash flow generation, though debt servicing capacity remains an important consideration for future financial flexibility.

Growth Trends And Dividend Policy

The company maintains a dividend policy with a distribution of CNY 0.20 per share, representing a payout ratio of approximately 18% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for operational growth and capacity expansion. Growth trends are influenced by plasma collection volumes, regulatory pricing policies, and capacity utilization rates within China's evolving healthcare landscape.

Valuation And Market Expectations

With a market capitalization of CNY 6.26 billion, the company trades at a P/E ratio of approximately 24.7 times trailing earnings. The low beta of 0.251 suggests relatively low volatility compared to the broader market, potentially reflecting the defensive characteristics of the healthcare sector and the company's established niche. Valuation multiples appear to incorporate expectations for stable growth within the regulated blood products industry.

Strategic Advantages And Outlook

Weiguang's strategic advantages include its long-term operating history, regulatory licenses, and established position in China's plasma products market. The outlook is tied to healthcare demand growth, plasma collection efficiency, and regulatory developments governing blood product pricing and distribution. The company's ability to navigate industry consolidation and scale operations will be crucial for maintaining competitive positioning amid evolving market dynamics and increasing quality standards.

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