investorscraft@gmail.com

Intrinsic ValueXiangxue Pharmaceutical Co.,Ltd. (300147.SZ)

Previous Close$9.44
Intrinsic Value
Upside potential
Previous Close
$9.44

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

Xiangxue Pharmaceutical operates as a vertically integrated pharmaceutical company focused on the research, development, manufacturing, and distribution of pharmaceutical products within China's competitive healthcare sector. The company's core revenue model centers on producing and selling its signature antivirotic oral liquids under the established Xiangxue brand, while also diversifying into healthcare supplements and health solutions including food and beverage products. This integrated approach spans the entire pharmaceutical value chain from R&D through to final distribution. Xiangxue has strategically positioned itself through a partnership with 111, Inc. to develop an Internet + Medicine model specifically tailored for China's traditional Chinese medicine industry, leveraging digital platforms to enhance market reach. Founded in 1997 and headquartered in Guangzhou, the company operates in the rapidly evolving Chinese biotechnology and pharmaceutical landscape, where it must navigate regulatory requirements and increasing competition. While maintaining its traditional pharmaceutical manufacturing base, the company is attempting to adapt to digital healthcare trends through its strategic alliances, though it faces significant challenges in a market dominated by larger, more diversified pharmaceutical conglomerates.

Revenue Profitability And Efficiency

Xiangxue Pharmaceutical generated revenue of approximately CNY 1.86 billion for the fiscal period, but reported a substantial net loss of CNY 858.6 million, indicating significant profitability challenges. The company's operating cash flow of CNY 18.2 million, while positive, was substantially offset by capital expenditures of CNY 35.2 million, suggesting constrained cash generation from core operations relative to investment requirements. The negative earnings per share of CNY -1.3 reflects the company's current unprofitability and operational inefficiencies in its business model execution.

Earnings Power And Capital Efficiency

The company demonstrates weak earnings power with negative net income exceeding CNY 858 million, highlighting fundamental challenges in converting revenue to profitability. Operating cash flow generation remains minimal at just CNY 18.2 million, insufficient to cover capital investment requirements. The significant disparity between operating cash flow and net losses suggests substantial non-cash charges or working capital challenges, indicating inefficient capital allocation and suboptimal returns on invested capital across the business segments.

Balance Sheet And Financial Health

Xiangxue Pharmaceutical maintains a concerning financial position with total debt of approximately CNY 1.96 billion significantly outweighing cash and equivalents of CNY 131.7 million, creating substantial leverage pressure. The debt-to-equity ratio appears elevated given the limited cash reserves and ongoing operational losses. This liquidity constraint, combined with negative profitability, raises questions about the company's ability to service its debt obligations without additional financing or operational turnaround.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with substantial losses overshadowing the revenue base. The company maintains a zero dividend policy, reflecting its need to conserve cash amid operational challenges and significant debt burden. Without clear positive growth catalysts or profitability improvement, the company faces headwinds in achieving sustainable expansion, particularly in China's competitive pharmaceutical landscape where scale and innovation are increasingly critical for success.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.94 billion, the market appears to be assigning some valuation premium despite current financial distress, potentially reflecting expectations for turnaround or strategic value in its pharmaceutical assets. The beta of 0.89 suggests moderate volatility relative to the broader market, indicating investor perception of balanced risk-reward dynamics. However, the significant negative earnings and high debt levels likely temper valuation multiples, with investors potentially discounting future recovery prospects.

Strategic Advantages And Outlook

Xiangxue's primary strategic advantages include its established Xiangxue brand in antivirotic medications and its vertical integration across the pharmaceutical value chain. The partnership with 111, Inc. to develop Internet + Medicine capabilities represents a potential differentiator in digital healthcare distribution. However, the outlook remains challenging given the substantial losses, high debt burden, and competitive pressures. Success will depend on effectively executing its digital strategy while achieving operational turnaround and managing financial leverage in a rapidly evolving pharmaceutical regulatory environment.

Sources

Company financial reportingStock 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