investorscraft@gmail.com

Intrinsic ValueChongqing Pharscin Pharmaceutical Co., Ltd. (002907.SZ)

Previous Close$14.87
Intrinsic Value
Upside potential
Previous Close
$14.87

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

Chongqing Pharscin Pharmaceutical operates as a specialized pharmaceutical company focused on the research, development, production, and commercialization of both specialty and generic drugs within China's domestic healthcare market. The company maintains a diversified product portfolio spanning multiple therapeutic areas, including central nervous system disorders, digestive ailments, otolaryngology treatments, oncology solutions, and cardiovascular/cerebrovascular diseases. This strategic diversification across key medical segments helps mitigate reliance on any single market while capitalizing on China's growing healthcare demands driven by demographic shifts and increasing health awareness. Pharscin's manufacturing capabilities encompass a comprehensive range of dosage forms, from tablets and capsules to various injectable formulations and active pharmaceutical ingredients, positioning it as an integrated pharmaceutical enterprise. The company competes in China's fragmented but rapidly evolving pharmaceutical sector, where it leverages its established production infrastructure and regulatory expertise to serve healthcare providers across the country. While not a market leader in scale compared to state-owned pharmaceutical giants, Pharscin has carved a sustainable niche through its specialized focus and regional presence, particularly in Western China where its Chongqing headquarters provides strategic logistical advantages.

Revenue Profitability And Efficiency

The company generated CNY 774.8 million in revenue for the fiscal period, achieving net income of CNY 76.7 million, which translates to a net profit margin of approximately 9.9%. Operating cash flow stood at CNY 161.8 million, significantly exceeding net income and indicating strong cash conversion from operations. Capital expenditures of CNY 16.2 million suggest a moderate reinvestment rate relative to the company's operational scale, reflecting a mature operational phase with disciplined capital allocation.

Earnings Power And Capital Efficiency

Pharscin demonstrated solid earnings power with diluted earnings per share of CNY 0.18. The substantial operating cash flow generation, which more than doubled reported net income, indicates high-quality earnings and efficient working capital management. The company's capital expenditure intensity appears relatively low compared to operating cash flow, suggesting established production infrastructure requiring maintenance-level investments rather than significant expansion.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 456.6 million against minimal total debt of approximately CNY 0.13 million, resulting in a net cash position that provides significant financial flexibility. This conservative capital structure, with negligible leverage, positions the company well to withstand industry cyclicality and pursue strategic opportunities without financial constraints. The strong liquidity profile supports ongoing operations and potential R&D initiatives.

Growth Trends And Dividend Policy

Pharscin has implemented a shareholder return policy, distributing a dividend of CNY 0.085 per share, which represents a payout ratio of approximately 47% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment in the business. The company's growth trajectory appears stable within the context of China's evolving pharmaceutical regulatory environment and healthcare market dynamics.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.15 billion, the company trades at a price-to-earnings multiple derived from its current earnings and market valuation. The negative beta of -0.248 suggests the stock has exhibited low correlation with broader market movements, potentially reflecting its niche positioning within the healthcare sector and specific company factors influencing its risk profile in the Chinese market.

Strategic Advantages And Outlook

Pharscin's strategic position benefits from its integrated pharmaceutical operations and diversified therapeutic focus within China's growing healthcare market. The company's strong cash position and debt-free balance sheet provide flexibility to navigate regulatory changes and pursue selective growth opportunities. Challenges include competitive pressures and evolving healthcare policies, but the company's specialized expertise and financial stability position it to adapt to market dynamics while maintaining its established niche in China's pharmaceutical landscape.

Sources

Company financial reportingMarket 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