investorscraft@gmail.com

Intrinsic ValueZhejiang AngLiKang Pharmaceutical CO.,LTD. (002940.SZ)

Previous Close$32.10
Intrinsic Value
Upside potential
Previous Close
$32.10

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

Zhejiang AngLiKang Pharmaceutical operates as a specialized pharmaceutical manufacturer focused on producing and distributing pharmaceutical materials, finished preparations, and medical empty capsules. The company has established a diversified product portfolio targeting therapeutic areas including anti-infection, cardiovascular conditions, digestive system disorders, and respiratory diseases. Its core revenue model combines the manufacturing and sale of both active pharmaceutical ingredients and final dosage forms, creating an integrated supply chain within China's competitive generic drug market. The company maintains a strategic focus on research and development, particularly in oral cephalosporins and treatments for kidney and central nervous system diseases, which positions it within the mid-tier segment of China's pharmaceutical industry. This operational structure allows AngLiKang to capture value across multiple stages of the pharmaceutical production process while serving both domestic healthcare providers and distribution networks. The company's involvement in medical empty capsules represents an additional revenue stream that complements its core drug manufacturing activities, providing some diversification within the healthcare sector.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, AngLiKang reported revenue of approximately CNY 1.54 billion with net income of CNY 80.3 million, translating to a net profit margin of roughly 5.2%. The company generated operating cash flow of CNY 253.6 million, significantly exceeding its net income, indicating healthy cash conversion from operations. Capital expenditures of CNY 94.5 million suggest ongoing investment in production capacity and research facilities to support future growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrated diluted earnings per share of CNY 0.40 for the period, reflecting its earnings capacity relative to its equity base. Operating cash flow coverage of capital expenditures appears adequate at approximately 2.7 times, suggesting the company can fund its investment needs from operational activities. The relationship between operating cash flow and net income indicates reasonable working capital management and operational efficiency within the pharmaceutical manufacturing sector.

Balance Sheet And Financial Health

AngLiKang maintains a conservative financial position with cash and equivalents of CNY 697.4 million against total debt of CNY 465.1 million, resulting in a net cash position. This liquidity profile provides financial flexibility for ongoing operations and potential strategic investments. The balance sheet structure appears balanced, with sufficient liquid assets to meet short-term obligations and support the company's research and development initiatives in the competitive pharmaceutical landscape.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.125 per share during the period. This dividend payout represents approximately 31% of diluted EPS, indicating a balanced approach between rewarding shareholders and retaining earnings for future growth. The company's research focus on specialized therapeutic areas suggests a strategic direction toward developing higher-value pharmaceutical products beyond conventional generics.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.62 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.869 suggests the stock has exhibited lower volatility than the broader market, which may reflect the defensive characteristics typical of healthcare sector investments. Market valuation appears to incorporate expectations for the company's specialized pharmaceutical development pipeline and its position within China's healthcare market.

Strategic Advantages And Outlook

AngLiKang's integrated business model spanning pharmaceutical materials, preparations, and empty capsules provides operational synergies and revenue diversification. The company's R&D focus on oral cephalosporins and treatments for cardiovascular and CNS diseases positions it in growing therapeutic segments. China's evolving healthcare policies and demographic trends toward an aging population present both opportunities and challenges for domestic pharmaceutical manufacturers like AngLiKang as they navigate regulatory requirements and competitive pressures.

Sources

Company financial reportingShenzhen 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