investorscraft@gmail.com

Intrinsic ValueTianjin Chase Sun Pharmaceutical Co.,Ltd (300026.SZ)

Previous Close$3.63
Intrinsic Value
Upside potential
Previous Close
$3.63

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

Tianjin Chase Sun Pharmaceutical operates as a comprehensive pharmaceutical enterprise focused on the research, development, production, and marketing of diverse therapeutic products within China's healthcare sector. The company maintains a diversified portfolio spanning traditional Chinese herb preparations, medicinal granules, synthetic drugs, and biotech pharmaceuticals, complemented by medical apparatus and internet-based therapy services. This integrated approach allows the company to address multiple therapeutic areas including sepsis, pulmonary hypertension, cardiovascular diseases, and oncology, positioning it across both traditional and modern pharmaceutical segments. Chase Sun's business model combines proprietary R&D with commercial manufacturing and distribution, targeting China's growing domestic pharmaceutical market. The company's involvement in biotech drugs and specialized therapeutic areas indicates a strategic focus on higher-value segments beyond generic pharmaceuticals. Its foundation in Tianjin, a major biomedical hub, provides regional advantages for research collaboration and manufacturing efficiency. The company's market position appears to be that of a mid-sized pharmaceutical player with specialized expertise in several therapeutic niches, operating within China's complex and competitive healthcare landscape where regulatory expertise and distribution networks are critical success factors.

Revenue Profitability And Efficiency

The company generated revenue of CNY 5.78 billion for the period, demonstrating substantial commercial scale within China's pharmaceutical sector. However, net income of CNY 21.47 million indicates very thin profitability margins, suggesting potential pricing pressures or high operating costs. The significant gap between revenue and net income warrants further investigation into the company's cost structure and operational efficiency. Operating cash flow of CNY 852 million appears healthy relative to net income, indicating reasonable cash conversion from operations.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.01 reflects minimal earnings power per share at current operational levels. The company's capital expenditure of CNY -193 million suggests net divestment in fixed assets during the period, which may indicate optimization of existing capacity rather than expansion. The relationship between operating cash flow and capital expenditures suggests the company is generating positive free cash flow, though the modest net income figure raises questions about sustainable earnings quality.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 1.31 billion against total debt of CNY 657 million, indicating a conservative financial structure with ample coverage. The debt level appears manageable relative to the company's cash reserves and operating scale. The balance sheet suggests financial stability with sufficient resources to fund ongoing operations and potential strategic initiatives without immediate liquidity concerns.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.03, which represents a significant payout relative to its minimal EPS, indicating a commitment to shareholder returns despite current earnings challenges. The dividend policy appears generous given the current profitability level, potentially reflecting management's confidence in future earnings recovery or stable cash generation. Growth trends would require multi-period analysis to assess directional momentum beyond the current snapshot.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.66 billion, the company trades at a substantial premium to its current earnings, reflecting market expectations for future growth or potential operational improvements. The beta of 1.17 indicates moderately higher volatility than the broader market, typical for pharmaceutical stocks with specialized focus. Valuation metrics suggest investors are pricing in recovery prospects beyond current profitability levels.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio across traditional and modern pharmaceuticals, R&D capabilities in specialized therapeutic areas, and established manufacturing infrastructure. The outlook depends on the company's ability to improve profitability through product mix optimization, cost management, and successful commercialization of its pipeline drugs. China's evolving healthcare policies and demographic trends provide both opportunities and challenges for domestic pharmaceutical players like Chase Sun.

Sources

Company financial statementsShenzhen 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