investorscraft@gmail.com

Intrinsic ValueWalvax Biotechnology Co., Ltd. (300142.SZ)

Previous Close$12.63
Intrinsic Value
Upside potential
Previous Close
$12.63

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

Walvax Biotechnology operates as a specialized biological pharmaceutical company focused on the research, development, production, and commercialization of vaccines and blood products within China's healthcare sector. The company generates revenue primarily through the sale of its proprietary vaccine portfolio, which targets preventable diseases across various age groups. Its core products include meningococcal conjugate vaccines, pneumococcal vaccines, and combination vaccines like DTaP, positioning it within the essential public health infrastructure. Walvax maintains a significant market position as one of China's leading domestic vaccine producers, competing with both international pharmaceutical giants and local manufacturers. The company's strategic focus on technologically complex conjugate vaccines provides a competitive moat, while its established manufacturing capabilities and regulatory approvals create barriers to entry. Walvax's business model leverages China's expanding immunization programs and growing public health awareness, with its products serving both private pay markets and government procurement initiatives. The company's research pipeline and existing product portfolio address critical infectious disease prevention needs, aligning with national health priorities and demographic trends.

Revenue Profitability And Efficiency

Walvax generated revenue of CNY 2.82 billion for the period, demonstrating substantial commercial scale in the vaccine market. The company achieved net income of CNY 142.2 million, reflecting a net margin of approximately 5.0%. Operating cash flow was robust at CNY 1.04 billion, significantly exceeding net income and indicating strong cash conversion efficiency. Capital expenditures of CNY 550 million suggest ongoing investment in production capacity and research infrastructure to support future growth initiatives.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY 0.089 reflects its current earnings capacity relative to its 1.6 billion share base. The substantial operating cash flow generation relative to net income indicates quality earnings with minimal non-cash adjustments. Capital allocation appears balanced between maintaining production capabilities and funding research activities, with capex representing a significant but manageable portion of operating cash flow, suggesting disciplined investment in core business operations.

Balance Sheet And Financial Health

Walvax maintains a strong liquidity position with cash and equivalents of CNY 3.76 billion, providing ample financial flexibility. Total debt of CNY 445 million is modest relative to the company's cash reserves, indicating a conservative capital structure with minimal leverage. The substantial cash balance relative to market capitalization of CNY 19.02 billion suggests the company is well-positioned to weather market volatility and fund future growth initiatives without immediate financing needs.

Growth Trends And Dividend Policy

The company maintains a minimal dividend policy with a dividend per share of CNY 0.01, representing a small payout ratio that prioritizes reinvestment in the business. This approach aligns with the capital-intensive nature of pharmaceutical research and development. The balance between retained earnings and shareholder returns suggests management's focus on long-term growth through pipeline development and market expansion rather than immediate income distribution to investors.

Valuation And Market Expectations

With a market capitalization of CNY 19.02 billion, the company trades at approximately 6.7 times revenue and reflects market expectations for continued growth in China's vaccine sector. The beta of 0.394 indicates lower volatility relative to the broader market, potentially reflecting the defensive characteristics of the healthcare sector and the company's established product portfolio. Valuation metrics suggest investors price the stock with consideration for both current commercial operations and future pipeline potential.

Strategic Advantages And Outlook

Walvax's strategic position benefits from its specialized focus on conjugate vaccine technology and established manufacturing capabilities within China's regulated pharmaceutical market. The company's outlook is tied to demographic trends, public health priorities, and its ability to successfully commercialize new vaccine products. Ongoing investments in research and production infrastructure position the company to capitalize on China's growing healthcare expenditure and increasing vaccine adoption rates across different age cohorts.

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