investorscraft@gmail.com

Intrinsic ValueSailong Pharmaceutical Group Co., Ltd. (002898.SZ)

Previous Close$11.37
Intrinsic Value
Upside potential
Previous Close
$11.37

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

Sailong Pharmaceutical Group operates as an integrated pharmaceutical company focused on the research, development, production, and marketing of pharmaceutical intermediates, raw materials, and finished preparations within China's competitive healthcare sector. The company's core revenue model derives from manufacturing and selling a diverse portfolio of chemical drugs targeting multiple therapeutic areas, including cardiovascular, cerebrovascular, neurological, and digestive system disorders. Its product lineup features specialized medications such as esomeprazole sodium, ornithine aspartate, and argatroban, positioning it within the generic and specialty pharmaceutical manufacturing space. Sailong maintains a vertically integrated approach from intermediate production to final dosage forms, serving domestic healthcare providers and distributors. The company operates in a highly regulated environment characterized by ongoing healthcare reforms and pricing pressures from China's centralized procurement programs. Its market position is that of a niche player focusing on specific therapeutic categories rather than mass-market pharmaceuticals, requiring continuous R&D investment to maintain competitiveness amid evolving regulatory standards and intensifying competition from both domestic and international pharmaceutical firms.

Revenue Profitability And Efficiency

For the fiscal year, Sailong Pharmaceutical reported revenue of approximately 263.6 million CNY while recording a net loss of 33.1 million CNY. The negative profitability reflects operational challenges, potentially from pricing pressures or increased R&D expenditures. Operating cash flow was negative at 38.9 million CNY, and capital expenditures of 34.7 million CNY indicate ongoing investment in production capabilities, though the combined negative cash flows raise questions about near-term operational efficiency and cash generation capacity.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with diluted EPS of -0.19 CNY demonstrating current unprofitability. The negative operating cash flow, exceeding the net loss, suggests potential working capital absorption or timing differences in receivables. Capital allocation remains directed toward maintaining production assets, as evidenced by substantial capital expenditures, though the return on these investments is not immediately evident given the current loss position and cash flow challenges.

Balance Sheet And Financial Health

Sailong's balance sheet shows cash and equivalents of 48.8 million CNY against total debt of 158.3 million CNY, indicating a leveraged position with debt substantially exceeding liquid assets. This debt-to-cash ratio suggests potential liquidity constraints, though the complete liability structure is not fully detailed. The financial health appears challenged by the combination of operating losses, negative cash flow, and debt burden, which may necessitate careful liquidity management or external financing.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth trends, with the company reporting a net loss for the period. Despite this challenging profitability environment, Sailong maintained a dividend payment of 0.02 CNY per share, which may reflect a commitment to shareholder returns or policy consistency. The sustainability of this dividend amid negative earnings and cash flow remains a key consideration for evaluating the company's capital allocation strategy and future financial flexibility.

Valuation And Market Expectations

With a market capitalization of approximately 2.66 billion CNY, the market valuation appears to incorporate expectations beyond current financial performance, potentially reflecting the company's R&D pipeline or strategic positioning in specialized pharmaceutical segments. The beta of 0.324 suggests lower volatility compared to the broader market, which may indicate investor perception of defensive characteristics or specific risk factors unique to the company's operational profile and industry positioning.

Strategic Advantages And Outlook

Sailong's strategic advantages include its integrated business model spanning intermediates to finished dosages and its focus on specialized therapeutic areas within China's pharmaceutical market. The outlook remains contingent on resolving current profitability challenges, potentially through product portfolio optimization, cost management, or successful commercialization of R&D efforts. The company's ability to navigate regulatory changes and competitive pressures while improving operational efficiency will be critical for achieving sustainable growth and financial stability in the evolving Chinese healthcare landscape.

Sources

Company financial reportsShenzhen Stock 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