investorscraft@gmail.com

Intrinsic ValueFuan Pharmaceutical (Group) Co., Ltd. (300194.SZ)

Previous Close$4.49
Intrinsic Value
Upside potential
Previous Close
$4.49

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

Fuan Pharmaceutical (Group) Co., Ltd. operates as an integrated pharmaceutical enterprise focused on the research, development, manufacturing, and sale of pharmaceutical intermediates, bulk drugs (APIs), and finished formulations within China's competitive healthcare sector. The company's core revenue model is built upon a vertically integrated approach, spanning from upstream chemical synthesis to downstream drug production. Its diverse product portfolio targets major therapeutic areas, including anti-infectives, cardiovascular, and digestive system treatments, catering to both hospital and retail markets. This strategic positioning allows Fuan to capture value across multiple segments of the pharmaceutical supply chain. Operating from its Chongqing headquarters, the company navigates a highly regulated environment, leveraging its manufacturing capabilities to serve the vast domestic demand for essential medicines. Its market position is that of a specialized generic and API producer, competing in a fragmented landscape dominated by both large state-owned enterprises and numerous smaller private firms. The company's focus on established therapeutic classes suggests a strategy oriented toward volume-driven growth and cost efficiency, rather than pioneering novel drug discovery.

Revenue Profitability And Efficiency

For the fiscal year, Fuan Pharmaceutical reported revenue of CNY 2.39 billion, achieving a net income of CNY 279.8 million. This translates to a net profit margin of approximately 11.7%, indicating reasonable profitability within the competitive generic pharmaceutical sector. The company generated operating cash flow of CNY 303.6 million, which comfortably covered its capital expenditures of CNY 241.8 million, demonstrating solid operational cash generation. The diluted earnings per share stood at CNY 0.24, providing a baseline measure of shareholder returns from core operations.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its ability to convert revenue into net profit effectively. The operating cash flow significantly exceeds net income, suggesting strong quality of earnings and efficient working capital management. Capital expenditures are substantial, reflecting ongoing investments in production capacity and potentially research and development activities. The positive free cash flow, calculated as operating cash flow minus capital expenditures, indicates the firm's capacity to self-fund growth initiatives or return capital to shareholders without relying heavily on external financing.

Balance Sheet And Financial Health

Fuan Pharmaceutical maintains a conservative financial structure, with cash and equivalents of CNY 846.3 million against total debt of CNY 527.4 million. This results in a net cash position, providing a significant buffer and financial flexibility. The low debt level relative to its cash holdings suggests a strong liquidity position and low financial risk. The balance sheet appears robust, capable of weathering industry cyclicality and funding selective investment opportunities without straining its capital structure.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.05. This payout represents a dividend yield based on the current market capitalization, reflecting a balanced approach between reinvesting for growth and providing direct shareholder returns. The capital expenditure level indicates a focus on maintaining and potentially expanding its operational assets to support future revenue growth. The overall strategy appears to prioritize sustainable, measured expansion within its core pharmaceutical markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.41 billion, the market assigns a valuation that implies specific growth and profitability expectations. A beta of 0.241 suggests the stock has historically exhibited lower volatility than the broader market, which is characteristic of established pharmaceutical companies. The valuation multiples, when considered in the context of the company's profit margins and growth profile, reflect investor perceptions of its stable, albeit potentially moderate, growth trajectory within the Chinese pharmaceutical industry.

Strategic Advantages And Outlook

Fuan Pharmaceutical's key advantages include its vertical integration, which provides cost control and supply chain security, and its established presence in essential drug categories. The outlook is tied to the consistent demand for generic pharmaceuticals in China, driven by demographic trends and healthcare policy. Challenges include pricing pressures and intense competition. The company's financial health positions it to navigate these dynamics and potentially capitalize on consolidation opportunities within the sector, aiming for steady, long-term value creation.

Sources

Company Annual ReportBloomberg

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