investorscraft@gmail.com

Intrinsic ValueChina Resources Boya Bio-pharmaceutical Group Co., Ltd. (300294.SZ)

Previous Close$22.95
Intrinsic Value
Upside potential
Previous Close
$22.95

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

China Resources Boya Bio-pharmaceutical Group operates as a specialized pharmaceutical company focused on two core therapeutic areas: blood products and diabetes medications. The company maintains a vertically integrated model encompassing research, development, production, and sales of biological and chemical drugs. Its blood products portfolio includes critical treatments like human fibrinogen and intravenous immunoglobulins, while its diabetes division offers metformin and other oral hypoglycemic agents. Operating within China's highly regulated healthcare sector, the company benefits from the backing of China Resources, one of the country's largest state-owned conglomerates, providing strategic advantages in distribution and regulatory navigation. This positioning allows Boya Bio to serve hospital networks and healthcare providers across multiple therapeutic domains including immunology, gynecology, and metabolic disorders. The company's foundation in 1993 and subsequent rebranding under the China Resources umbrella reflects its evolution into a strategically important player in China's biopharmaceutical landscape, leveraging both biological manufacturing expertise and chemical drug capabilities.

Revenue Profitability And Efficiency

For FY2024, the company reported revenue of CNY 1.73 billion with net income of CNY 397 million, translating to a robust net margin of approximately 22.9%. Operating cash flow generation was strong at CNY 299.8 million, significantly exceeding capital expenditures of CNY 197.8 million. This indicates efficient conversion of earnings into cash and disciplined capital investment relative to operational scale, supporting ongoing business sustainability.

Earnings Power And Capital Efficiency

The company demonstrated substantial earnings power with diluted EPS of CNY 0.79, reflecting effective utilization of its equity base. Strong operating cash flow relative to net income suggests high-quality earnings without significant working capital drag. The modest capital expenditure requirements compared to cash generation indicate capital-light operations for a pharmaceutical manufacturer, potentially allowing for flexible capital allocation.

Balance Sheet And Financial Health

China Resources Boya maintains an exceptionally strong balance sheet with cash and equivalents of CNY 1.30 billion against minimal total debt of CNY 7.17 million, resulting in a net cash position. This conservative financial structure provides significant liquidity buffers and strategic flexibility. The negligible leverage indicates low financial risk and capacity for potential strategic investments or weathering industry cyclicality.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.32 per share, representing a payout ratio of approximately 40.5% based on FY2024 EPS. This balanced capital return policy suggests management's confidence in sustainable earnings while retaining sufficient capital for growth initiatives. The company's market capitalization of approximately CNY 12.8 billion reflects investor expectations for continued stability.

Valuation And Market Expectations

Trading at a P/E ratio of approximately 32.2x based on FY2024 earnings, the valuation incorporates premiums typical for pharmaceutical companies with specialized biological portfolios. The low beta of 0.149 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its defensive characteristics within the healthcare sector and stable cash flow generation profile.

Strategic Advantages And Outlook

The company's strategic positioning within the China Resources ecosystem provides competitive advantages in distribution, regulatory relationships, and potential M&A opportunities. Its focus on blood products, which face supply constraints and regulatory barriers in China, creates a defensible niche. The dual focus on biologicals and chemical drugs diversifies revenue streams while leveraging China's growing healthcare expenditure, particularly in chronic disease management where its diabetes portfolio is positioned.

Sources

Company financial statementsShenzhen 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