investorscraft@gmail.com

Intrinsic ValueZhuhai Rundu Pharmaceutical Co., Ltd. (002923.SZ)

Previous Close$14.39
Intrinsic Value
Upside potential
Previous Close
$14.39

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

Zhuhai Rundu Pharmaceutical operates as a specialized pharmaceutical company with an integrated business model spanning the development, production, and marketing of both active pharmaceutical ingredients (APIs) and finished dosage forms (FDFs). The company focuses on therapeutic areas including cardiovascular, gastrointestinal, central nervous system (CNS), and anesthesia, serving markets in China and internationally. Its product portfolio encompasses pharmaceutical intermediates, APIs, and final formulations such as capsules, tablets, and injections, creating a vertically aligned supply chain. This strategic positioning within the specialty and generic drug manufacturing sector allows Rundu to capture value across multiple stages of pharmaceutical production. The company's established presence since 1997 provides a foundation of manufacturing expertise and regulatory experience, particularly within the competitive Chinese pharmaceutical landscape. Its focus on specific therapeutic niches rather than broad commoditized generics suggests a targeted approach to market penetration and growth.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.18 billion. Net income stood at CNY 39.9 million, resulting in a net profit margin of roughly 3.4%, indicating modest profitability relative to top-line performance. Operating cash flow was significantly stronger at CNY 211.2 million, substantially exceeding net income and suggesting healthy cash generation from core operations. Capital expenditures of CNY 81.3 million were funded comfortably by operating cash flow, reflecting disciplined investment in maintaining and expanding production capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share were CNY 0.12 for the period. The substantial positive operating cash flow, which is more than five times the reported net income, points to strong underlying earnings quality, potentially affected by non-cash accounting charges. The company's ability to generate robust cash flow from its asset base is a key indicator of its operational efficiency and the cash-generative nature of its pharmaceutical manufacturing operations, despite the relatively low net income figure.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 206.5 million against total debt of CNY 392.3 million. This results in a net debt position of approximately CNY 185.8 million. The liquidity position appears adequate, with cash reserves providing a buffer for operational needs. The debt level does not appear excessive relative to the company's scale and cash flow generation capacity, suggesting a manageable financial risk profile.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, declaring a dividend per share of CNY 0.15, which exceeds the diluted EPS of CNY 0.12. This indicates a payout ratio over 100%, potentially funded from retained earnings or strong cash reserves. This aggressive dividend policy may signal management's confidence in future cash flows or a strategic focus on returning capital to shareholders, though it warrants monitoring for sustainability relative to earnings growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.65 billion, the company trades at a significant premium to its annual revenue, reflecting market expectations for future growth in the pharmaceutical sector. The beta of 0.186 indicates very low volatility compared to the broader market, which is unusual for a pharmaceutical company and may suggest specific investor perceptions or a stable, predictable business model that is less sensitive to market cycles.

Strategic Advantages And Outlook

Rundu's strategic advantage lies in its vertical integration from APIs to finished formulations, providing control over its supply chain and cost structure. Its focus on specific therapeutic areas allows for specialized expertise. The outlook will depend on its ability to navigate regulatory environments, successfully commercialize its pipeline, and maintain competitiveness in both domestic and international markets. The company's long operating history since 1997 provides a foundation of experience in a complex industry.

Sources

Company Financial ReportsPublic Market 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