investorscraft@gmail.com

Intrinsic ValueShandong Jincheng Pharmaceutical Group Co., Ltd (300233.SZ)

Previous Close$15.37
Intrinsic Value
Upside potential
Previous Close
$15.37

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

Shandong Jincheng Pharmaceutical Group operates as a vertically integrated pharmaceutical enterprise specializing in the research, development, production, and global marketing of Cephalosporin intermediates and related chemical products. The company's core revenue model is built upon manufacturing and selling active pharmaceutical ingredients (APIs), biopharmaceuticals, medical intermediates, and fine chemicals, primarily serving the pharmaceutical industry's supply chain. Its operations extend beyond basic intermediates to include finished dosage forms and proprietary pharmaceutical products, creating multiple revenue streams. The firm has strategically expanded its service offerings to include contract development and manufacturing organization (CDMO) and contract manufacturing organization (CMO) services, catering to the growing outsourcing needs of global pharmaceutical companies. Additionally, the company maintains a presence in the animal nutrition and healthcare sector, diversifying its market exposure beyond human pharmaceuticals. Operating within China's competitive chemical and pharmaceutical sector, Jincheng has established itself as a specialized player with international reach, leveraging its technical expertise in cephalosporin chemistry. The company's market positioning reflects a focus on intermediate chemicals while gradually moving up the value chain through finished products and contract services.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 3.37 billion with net income of CNY 196.8 million, resulting in a net profit margin of approximately 5.8%. Operating cash flow generation was robust at CNY 296.6 million, significantly exceeding capital expenditures of CNY 142.6 million. This indicates efficient conversion of revenue to cash, though the moderate profit margin suggests competitive pressures in its core intermediate chemical markets. The company maintains adequate liquidity with cash reserves supporting ongoing operations.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.52 for the fiscal year. Capital allocation appears disciplined, with capital expenditures representing a reasonable 4.2% of total revenue. The positive operating cash flow relative to net income indicates quality earnings, though the absolute profit level reflects the capital-intensive nature of pharmaceutical chemical manufacturing. The company's ability to generate cash from operations exceeds its investment needs, supporting financial flexibility.

Balance Sheet And Financial Health

Jincheng maintains a conservative financial structure with total debt of CNY 413.9 million against cash and equivalents of CNY 917.7 million, resulting in a net cash position. This strong liquidity profile provides significant buffer against market volatility. The low debt level relative to equity indicates minimal financial leverage risk. The balance sheet strength supports the company's capacity to fund research initiatives and potential expansion opportunities without excessive reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.40, representing a payout ratio of approximately 77% based on diluted EPS. This substantial distribution indicates management's confidence in sustainable cash generation. The dividend policy appears balanced against growth requirements, though the high payout ratio may limit retained earnings for aggressive expansion. Future growth will likely depend on operational efficiency improvements and market share gains in its specialized segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.43 billion, the company trades at a price-to-earnings ratio of around 19 based on FY 2024 earnings. The beta of 0.464 suggests lower volatility compared to the broader market, reflecting the defensive characteristics of its pharmaceutical chemical business. Current valuation implies moderate growth expectations, potentially pricing in stable demand for its core intermediate products amid China's pharmaceutical sector evolution.

Strategic Advantages And Outlook

Jincheng's strategic advantages include its specialization in cephalosporin intermediates, vertical integration, and expanding CDMO capabilities. The company benefits from China's position in global pharmaceutical supply chains while facing regulatory and competitive pressures. The outlook depends on maintaining technological edge in intermediate manufacturing and successfully transitioning toward higher-value finished products and services. Geographic diversification and contract manufacturing growth represent key opportunities, though margin preservation remains challenging.

Sources

Company filingsFinancial data provider

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