investorscraft@gmail.com

Intrinsic ValueChongqing Lummy Pharmaceutical Co., Ltd. (300006.SZ)

Previous Close$5.15
Intrinsic Value
Upside potential
Previous Close
$5.15

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 Lummy Pharmaceutical Co., Ltd. operates as a comprehensive pharmaceutical enterprise in China, focusing on the research, development, manufacturing, and commercialization of a diverse portfolio of drugs. Its core revenue model is derived from the sale of both Western and Chinese patent medicines across multiple therapeutic areas, including oncology, anti-infectives, and treatments for liver disease, endocrinology, and the digestive system. The company operates within the highly competitive and regulated Chinese pharmaceutical sector, serving the vast domestic healthcare market. Its market positioning is that of a specialized, mid-sized player with a broad product catalog that addresses various chronic and acute medical conditions. The inclusion of base large infusion products and active pharmaceutical ingredients (APIs) indicates a degree of vertical integration, supplying both finished formulations and key raw materials. This diversification across therapeutic classes and product types helps mitigate risks associated with dependency on any single drug category, positioning the company to cater to a wide range of hospital and clinical needs throughout China.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 795.6 million but experienced a net loss of CNY 87.8 million, resulting in a negative diluted EPS of CNY -0.0832. Despite the negative bottom line, the firm demonstrated operational cash generation strength, with operating cash flow reaching CNY 185.0 million. This positive cash flow, which significantly exceeded the net loss, suggests that non-cash charges impacted profitability while core cash-generating ability remained intact. Capital expenditures of CNY -75.5 million indicate ongoing investment in maintaining or expanding its production and research capabilities.

Earnings Power And Capital Efficiency

The current earnings power is challenged, as evidenced by the net loss. However, the substantial positive operating cash flow of CNY 185.0 million provides a more favorable view of the company's ability to generate cash from its core operations. The difference between the net loss and strong operating cash flow points to significant depreciation and amortization or other non-cash expenses. The capital expenditure level represents a reinvestment of a portion of this operational cash flow back into the business to sustain future growth and operational efficiency.

Balance Sheet And Financial Health

The company maintains a robust liquidity position, with cash and cash equivalents of CNY 1.07 billion. Total debt stands at CNY 388.2 million, resulting in a conservative net cash position. This strong balance sheet, characterized by significant cash reserves relative to debt obligations, provides a substantial buffer to weather periods of operational losses and fund future research and development initiatives without immediate financial distress. The financial health appears stable due to this high liquidity and low leverage.

Growth Trends And Dividend Policy

The reported net loss indicates a challenging period for growth in profitability. The dividend per share was zero, which is consistent with a company prioritizing the conservation of capital to fund operations and navigate through a loss-making phase. The investment in capital expenditures suggests a focus on long-term capacity and capability building rather than returning cash to shareholders in the near term. The growth trajectory is currently focused on stabilizing operations and investing for future recovery.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.85 billion, the market valuation appears to be factoring in the company's asset base, product portfolio, and potential for a future turnaround, rather than its current earnings. The negative EPS translates to a negative P/E ratio, making traditional earnings-based valuation metrics inapplicable. The beta of 1.24 indicates that the stock has exhibited higher volatility than the broader market, reflecting investor perception of elevated risk associated with its current financial performance and the competitive pharmaceutical sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified product portfolio across essential therapeutic areas and its vertical integration into API manufacturing. The strong balance sheet provides crucial flexibility to support ongoing R&D and weather market fluctuations. The outlook hinges on its ability to translate its operational cash flow into sustainable profitability, likely through successful commercialization of its pipeline products and cost management. The competitive Chinese pharmaceutical landscape requires continuous innovation and regulatory compliance to drive a successful recovery.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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