investorscraft@gmail.com

Intrinsic ValueJi Yao Holding Group Co., Ltd. (300108.SZ)

Previous Close$0.21
Intrinsic Value
Upside potential
Previous Close
$0.21

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

Ji Yao Holding Group operates as a pharmaceutical company specializing in the research, development, production, and wholesale of both traditional Chinese and western medicines. The company maintains a diversified product portfolio targeting specific therapeutic areas including pediatrics, gynecology, cardiovascular diseases, antiviral treatments, and gastrointestinal disorders. This strategic focus on multiple medical specialties allows Ji Yao to serve various patient populations and healthcare providers across China's pharmaceutical market. The company's integrated approach spans from R&D through to wholesale distribution, positioning it within the competitive mid-tier segment of China's healthcare sector. While headquartered in Meihekou, its operations contribute to addressing healthcare needs through a blend of modern and traditional medicine offerings. The company's market position reflects the challenges facing many domestic pharmaceutical firms in navigating regulatory requirements and competitive pressures within China's evolving healthcare landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 333 million for the period, but this was overshadowed by a substantial net loss of CNY 439 million, resulting in negative diluted EPS of CNY -0.66. Operating cash flow was also negative at CNY -36 million, indicating significant operational challenges. The negative cash flow from operations, coupled with minimal capital expenditures of approximately CNY -2.1 million, suggests constrained investment capacity and potential efficiency issues in converting revenue to cash.

Earnings Power And Capital Efficiency

Ji Yao's earnings power appears severely constrained, with the substantial net loss reflecting weak operational performance. The negative operating cash flow further compounds these challenges, indicating the company is consuming rather than generating cash from its core pharmaceutical operations. The minimal capital expenditure level suggests limited investment in productive assets, which may impact future growth potential and operational capacity in the competitive pharmaceutical sector.

Balance Sheet And Financial Health

The company's financial health shows significant stress, with total debt of CNY 1.29 billion substantially outweighing cash and equivalents of CNY 24.5 million. This debt-heavy structure creates considerable leverage concerns, particularly given the company's negative profitability and cash flow generation. The limited cash position relative to outstanding obligations indicates potential liquidity challenges in meeting debt service requirements and funding ongoing operations.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth trends, with the company experiencing substantial losses and negative cash generation. The dividend policy reflects this challenging position, with no dividend distributions during the period. The combination of operational losses and high debt levels suggests the company is prioritizing financial stabilization over shareholder returns or aggressive expansion in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 140 million, the market appears to be pricing the company at a significant discount to its operational scale, reflecting concerns about its financial performance and high debt burden. The beta of 0.34 suggests lower volatility compared to the broader market, potentially indicating investor perception of limited growth prospects or trading liquidity constraints. The valuation likely incorporates substantial risk premiums for the company's current financial challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified pharmaceutical portfolio and established presence in China's healthcare market. However, the outlook remains challenging due to persistent operational losses and significant financial leverage. Success will depend on the company's ability to restructure its operations, improve profitability, and manage its substantial debt obligations while navigating competitive pressures in the pharmaceutical industry. The path to recovery appears contingent on implementing effective turnaround strategies.

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