investorscraft@gmail.com

Intrinsic ValueHefei Lifeon Pharmaceutical Co., Ltd. (003020.SZ)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Hefei Lifeon Pharmaceutical operates as an integrated pharmaceutical company within China's competitive healthcare sector, focusing on both active pharmaceutical ingredients (APIs) and finished dosage forms. The company's core revenue model stems from the research, development, production, and subsequent sales of its diverse product portfolio, which includes critical APIs like succimer and doxazosin mesylate, alongside proprietary medicinal preparations such as felodipine sustained-release tablets and various topical gels. This dual focus on APIs and formulations provides a vertically integrated approach, allowing the company to capture value across the pharmaceutical supply chain. Operating in the biotechnology industry, Lifeon serves the domestic Chinese market, supported by its own retail pharmaceutical chain, which facilitates direct market access. Its market positioning is that of a specialized niche player, leveraging a portfolio of established molecules and traditional Chinese medicine-inspired products to address specific therapeutic areas, rather than competing directly with large-scale innovators in novel drug development.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.52 billion, achieving a net income of CNY 160.6 million. This translates to a net profit margin of approximately 10.6%, indicating reasonable profitability. Operating cash flow was strong at CNY 197.5 million, significantly exceeding net income and suggesting healthy cash generation from core operations. Capital expenditures of CNY 154.5 million reflect ongoing investment in production capabilities and potentially research activities.

Earnings Power And Capital Efficiency

Lifeon demonstrated solid earnings power with diluted earnings per share of CNY 0.84. The company's ability to generate operating cash flow that is 23% higher than its net income underscores efficient working capital management and strong conversion of profits into cash. The substantial capital expenditure relative to operating cash flow indicates a reinvestment-heavy strategy, focusing on maintaining and expanding its manufacturing and development infrastructure for future growth.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 439.7 million, providing significant liquidity. Total debt is modest at CNY 64.2 million, resulting in a very conservative net cash position. This low leverage and high cash balance indicate strong financial health and considerable capacity to fund operations, withstand market fluctuations, and pursue strategic opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing CNY 0.50 per share. This represents a dividend payout ratio of approximately 59.5% based on diluted EPS, signaling a commitment to returning capital to shareholders while retaining a portion of earnings for reinvestment. The balance between dividend distributions and substantial capital expenditures suggests a strategy aimed at supporting both immediate shareholder returns and long-term organic growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.56 billion, the stock trades at a price-to-earnings ratio of around 34.6 times trailing earnings. This valuation multiple may reflect market expectations for future growth beyond the current profitability level. The beta of 0.231 suggests the stock has historically exhibited low volatility compared to the broader market, which could appeal to certain investor profiles seeking defensive characteristics within the healthcare sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its vertical integration, spanning API production to finished drug sales through its retail chain. This model provides supply chain control and direct market access. The outlook will depend on its ability to navigate China's evolving pharmaceutical regulations, successfully commercialize its product pipeline, and efficiently manage its dual focus on APIs and proprietary preparations in a competitive landscape.

Sources

Company Financial 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