investorscraft@gmail.com

Intrinsic ValueBeijing Beilu Pharmaceutical Co., Ltd (300016.SZ)

Previous Close$9.79
Intrinsic Value
Upside potential
Previous Close
$9.79

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

Beijing Beilu Pharmaceutical operates as a specialized pharmaceutical manufacturer focused on developing, producing, and commercializing therapeutic drugs and diagnostic agents. The company has established a diversified portfolio spanning contrast agents for medical imaging, central nervous system treatments, and oral anti-diabetic medications, positioning itself within China's rapidly expanding healthcare sector. This strategic focus on both diagnostic and therapeutic segments allows Beilu to address multiple facets of patient care pathways. The company further enhances its market relevance through precision medicine initiatives, aligning with evolving treatment paradigms toward personalized healthcare solutions. Operating since 1992, Beilu has cultivated manufacturing expertise and regulatory experience navigating China's complex pharmaceutical landscape. The company's product mix targets chronic and complex disease areas with growing prevalence, providing stability against market cyclicality. While competing in specialized generic and branded segments, Beilu's contrast agent business serves essential diagnostic needs, creating recurring revenue streams through hospital and clinical partnerships. The company maintains a Beijing-based operational footprint with nationwide distribution capabilities, serving domestic healthcare infrastructure development priorities.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 984 million for the period, demonstrating its commercial scale within specialized pharmaceutical markets. Net income amounted to CNY 13.7 million, reflecting modest profitability margins in a competitive industry environment. Operating cash flow of CNY 163 million significantly exceeded reported net income, indicating healthy cash conversion from core operations. Capital expenditures of CNY 101 million suggest ongoing investments in production capacity or research initiatives, though specific project details remain undisclosed in the provided data.

Earnings Power And Capital Efficiency

Beilu reported diluted earnings per share of CNY 0.0278, translating to relatively modest earnings power given the current share count. The substantial gap between operating cash flow and net income warrants further investigation into non-cash charges or working capital movements affecting profitability metrics. The company's ability to generate positive operating cash flow despite moderate net income suggests operational resilience, though capital efficiency ratios cannot be fully assessed without additional historical or industry benchmark data for context.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 257 million against total debt of CNY 745 million, indicating a leveraged financial position that requires careful monitoring. The debt-to-equity structure appears weighted toward borrowing, though specific covenant terms and maturity profiles are unavailable. Liquidity appears managed through operational cash generation, but the debt level relative to cash reserves suggests potential refinancing needs or strategic deleveraging priorities ahead.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.05 per share, representing a payout policy despite modest earnings levels. Growth trajectories cannot be determined from single-period data, though the dividend commitment signals management's confidence in sustainable cash generation. Future growth likely depends on product pipeline development, regulatory approvals, and market penetration within China's evolving pharmaceutical reimbursement environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.48 billion, the company trades at significant multiples to current earnings, reflecting market expectations for future growth or potential premium for specialized pharmaceutical assets. The beta of 0.284 indicates lower volatility relative to the broader market, typical for defensive healthcare stocks. Valuation metrics suggest investors anticipate improved profitability or pipeline catalysts beyond current financial performance.

Strategic Advantages And Outlook

Beilu's strategic position benefits from its long-established presence in China's pharmaceutical sector and diversified product portfolio addressing chronic care needs. The focus on contrast agents provides stable revenue alongside therapeutic segments with growth potential. Challenges include leveraging existing infrastructure to improve profitability margins and navigating competitive pricing pressures. The outlook depends on successful R&D commercialization, regulatory compliance, and efficient capital allocation toward highest-return opportunities.

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