investorscraft@gmail.com

Intrinsic ValueShanxi Zhendong Pharmaceutical Co.,Ltd (300158.SZ)

Previous Close$5.72
Intrinsic Value
Upside potential
Previous Close
$5.72

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

Shanxi Zhendong Pharmaceutical operates as a comprehensive pharmaceutical enterprise focused on research, development, manufacturing, and marketing of both Western and traditional Chinese medicines within China's competitive healthcare sector. The company maintains a diversified product portfolio spanning critical therapeutic areas including oncology drugs, cardiovascular treatments, infectious disease medications, and respiratory solutions, complemented by antibiotics, vitamins, and active pharmaceutical ingredients. Its manufacturing capabilities encompass multiple dosage forms such as large and small volume injections, powder injections, lyophilized powders, tablets, capsules, and granules, positioning it as a versatile supplier in the generic and specialty pharmaceutical landscape. Based in Changzhi, Shanxi province, the company operates in the highly regulated Chinese pharmaceutical market, where it competes with both domestic manufacturers and multinational corporations. Its business model integrates vertical operations from API production to finished dosage forms, targeting hospital and retail distribution channels across mainland China. The company's strategic focus on both Western pharmaceuticals and traditional Chinese medicines provides diversification benefits while addressing different segments of China's expanding healthcare market.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 2.97 billion for the period, but experienced significant financial challenges with a net loss of CNY 1.33 billion and negative diluted EPS of CNY 1.30. Operating cash flow was negative CNY 149.8 million, while capital expenditures totaled CNY 298.5 million, indicating substantial cash outflows for investments despite operational difficulties. These metrics reflect pressure on both top-line performance and bottom-line profitability within the competitive pharmaceutical landscape.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the substantial net loss and negative operating cash flow. The negative EPS of CNY 1.30 per diluted share indicates significant challenges in translating revenue into shareholder returns. Capital allocation decisions resulted in meaningful investment activity with capital expenditures exceeding operating cash outflows, suggesting ongoing commitment to manufacturing capabilities despite current profitability headwinds.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 584.6 million against total debt of CNY 39.2 million, indicating a net cash position that provides some financial flexibility. However, the negative operating cash flow and substantial net loss may pressure liquidity over time if not addressed. The relatively low debt level compared to cash reserves suggests conservative leverage, though operational challenges remain the primary concern for financial stability.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution during the period reflecting preservation of capital. The company's focus appears to be on navigating operational challenges rather than pursuing aggressive expansion. The absence of dividend payments aligns with the need to conserve resources amid significant losses and negative cash generation from core operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.34 billion, the market valuation appears to incorporate expectations beyond current financial performance, potentially reflecting the company's product portfolio and market position. The beta of 0.512 suggests lower volatility compared to the broader market, possibly indicating investor perception of stability despite recent operational setbacks. Valuation metrics likely factor in potential recovery scenarios within China's pharmaceutical sector.

Strategic Advantages And Outlook

The company's integrated business model spanning both Western and traditional Chinese medicines provides diversification within China's healthcare market. Its manufacturing capabilities across multiple dosage forms represent operational flexibility, though current financial performance indicates significant challenges requiring strategic addressing. The outlook depends on the company's ability to improve operational efficiency, manage costs, and potentially leverage its product portfolio in a recovering pharmaceutical market environment.

Sources

Company financial reportingShenzhen 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