investorscraft@gmail.com

Intrinsic ValueHunan Er-Kang Pharmaceutical Co., Ltd (300267.SZ)

Previous Close$3.82
Intrinsic Value
Upside potential
Previous Close
$3.82

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

Hunan Er-Kang Pharmaceutical operates as a specialized manufacturer within China's pharmaceutical sector, focusing on active pharmaceutical ingredients (APIs), finished drug formulations, and pharmaceutical excipients. The company's diversified product portfolio spans critical healthcare components, including glycerin, sulbenicillin sodium, and various chemical compounds essential for drug production. This integrated approach allows Er-Kang to serve multiple segments of the pharmaceutical supply chain, positioning it as a mid-tier supplier in China's competitive generic drug market. The company maintains both domestic and international operations, leveraging its manufacturing capabilities to supply essential pharmaceutical components while navigating the highly regulated healthcare environment. Er-Kang's strategic focus on both conventional and new excipients demonstrates its adaptation to evolving industry standards and technological advancements in drug delivery systems. Its market position reflects the challenges faced by specialized pharmaceutical manufacturers in balancing regulatory compliance, production efficiency, and competitive pricing pressures within the complex Chinese healthcare landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.14 billion for the period but experienced significant profitability challenges with a net loss of CNY 373 million. This negative earnings performance, reflected in diluted EPS of -0.18, indicates substantial operational pressures. Despite the loss, the company generated positive operating cash flow of CNY 167 million, suggesting some underlying operational efficiency in cash generation despite profitability issues. Capital expenditures of CNY 196 million indicate ongoing investment in production capabilities.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The negative EPS and operating results reflect challenges in converting revenue into sustainable profits. The company's capital allocation strategy shows significant investment in property, plant, and equipment through capital expenditures, though the return on these investments remains questionable given current profitability metrics. The ability to improve capital efficiency will be critical for restoring positive earnings momentum.

Balance Sheet And Financial Health

Er-Kang maintains a solid liquidity position with cash and equivalents of CNY 699 million, providing a buffer against current operational challenges. Total debt stands at CNY 506 million, resulting in a conservative debt-to-equity profile. The company's financial health appears manageable given its cash reserves relative to debt obligations, though sustained losses could pressure this position over time. The balance sheet structure suggests capacity for strategic maneuvering despite operational headwinds.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with the company suspending dividend distributions entirely. The absence of dividend payments reflects management's prioritization of capital preservation amid challenging operating conditions. Growth initiatives appear focused on maintaining market position rather than expansion, with investment patterns suggesting a defensive posture. The company's trajectory will depend on its ability to reverse negative earnings trends and stabilize operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.84 billion, the market appears to be pricing in expectations of a potential recovery despite current negative earnings. The low beta of 0.243 suggests the stock exhibits lower volatility relative to the broader market, possibly reflecting investor perception of the company's established market position. Valuation metrics must be interpreted cautiously given the discrepancy between market value and current financial performance.

Strategic Advantages And Outlook

Er-Kang's strategic advantages lie in its integrated pharmaceutical manufacturing capabilities and established position in China's healthcare supply chain. The outlook remains challenging given current profitability issues, though the company's diverse product portfolio and regulatory compliance provide foundational strengths. Success will depend on operational restructuring, cost management, and potential market recovery in the specialized pharmaceutical sector. The company's ability to leverage its manufacturing expertise while addressing profitability concerns will determine its medium-term trajectory.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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