investorscraft@gmail.com

Intrinsic ValueHebei Changshan Biochemical Pharmaceutical Co., Ltd. (300255.SZ)

Previous Close$55.39
Intrinsic Value
Upside potential
Previous Close
$55.39

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

Hebei Changshan Biochemical Pharmaceutical operates as a specialized biopharmaceutical company focused on the heparin value chain, serving the cardiovascular and cerebrovascular therapeutic market in China. The company's core revenue model integrates upstream sourcing of crude heparin from animal intestines with sophisticated downstream processing into active pharmaceutical ingredients (APIs) and finished dosage forms. Its product portfolio spans crude heparin sodium, heparin sodium APIs, and various low molecular weight heparin injections including enoxaparin and dalteparin formulations. Operating within China's regulated healthcare sector, the company occupies a strategic position in the heparin supply chain, which is critical for anticoagulant therapies. This vertical integration from raw materials to finished products provides some insulation from supply chain volatility while creating multiple revenue streams. The company's market positioning leverages its long-standing expertise in heparin purification technology and regulatory compliance within China's pharmaceutical manufacturing landscape. However, it faces intense competition from both domestic producers and international pharmaceutical companies with broader product portfolios and greater R&D capabilities.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.03 billion for the period but experienced significant operational challenges, reflected in a net loss of CNY 249 million. This negative profitability indicates substantial margin pressure, potentially from raw material cost inflation or pricing competition in the heparin market. Operating cash flow remained positive at CNY 56 million, though capital expenditures of CNY 240 million significantly exceeded operational cash generation, indicating substantial ongoing investment in production capacity or facility upgrades.

Earnings Power And Capital Efficiency

The diluted EPS of -CNY 0.27 demonstrates weak current earnings power, with the company failing to translate its revenue base into bottom-line profitability. The substantial capital expenditure program, which consumed over four times the operating cash flow generated, suggests aggressive investment in capacity expansion or technological upgrades. This high capital intensity relative to cash generation raises questions about near-term capital efficiency and the timeline for achieving returns on these investments.

Balance Sheet And Financial Health

The balance sheet shows CNY 236 million in cash against total debt of CNY 1.55 billion, indicating a leveraged position with limited liquidity buffers. The debt-to-equity ratio appears elevated given the current loss-making operations, potentially constraining financial flexibility. The company's ability to service this debt structure will depend on successfully restoring profitability and improving cash flow generation from its expanded asset base.

Growth Trends And Dividend Policy

With the company reporting a net loss for the period, growth initiatives appear focused on capacity expansion rather than current profitability. The significant capital expenditure program suggests management is betting on future market share gains or product expansion. Unsurprisingly, no dividend was distributed, consistent with the company's need to conserve cash for operational requirements and debt servicing during this investment phase.

Valuation And Market Expectations

The market capitalization of approximately CNY 42.7 billion implies significant investor expectations for a recovery from current loss-making levels. The low beta of 0.157 suggests the stock exhibits lower volatility than the broader market, possibly reflecting its niche positioning or limited trading liquidity. The valuation appears to incorporate substantial growth premiums anticipating successful execution of the company's expansion strategy and a return to profitability.

Strategic Advantages And Outlook

The company's vertically integrated model provides some supply chain security in the heparin market, though current financial performance indicates operational challenges. The outlook depends on successfully monetizing recent capital investments and navigating competitive pressures in China's pharmaceutical sector. Regulatory compliance and technological capabilities in heparin processing remain key advantages, but restoring profitability is critical for long-term sustainability given the current debt burden and negative earnings.

Sources

Company filingsMarket data

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