investorscraft@gmail.com

Intrinsic ValueZhejiang Wolwo Bio-Pharmaceutical Co., Ltd. (300357.SZ)

Previous Close$28.50
Intrinsic Value
Upside potential
Previous Close
$28.50

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

Zhejiang Wolwo Bio-Pharmaceutical operates as a specialized biopharmaceutical company with a strategic focus on the diagnosis and treatment of allergic diseases, primarily within the Chinese market with international reach. The company's core revenue model integrates the entire pharmaceutical value chain, from proprietary research and development through to production and direct sales of its therapeutic and diagnostic solutions. This integrated approach allows Wolwo to maintain control over product quality and capture value across multiple stages. Beyond its core pharmaceutical offerings for allergy management, the company has strategically diversified its portfolio to include complementary skin care products and stem cell-based therapies, leveraging its expertise in immunology and biologics. Operating within the broader Drug Manufacturers - General sector, Wolwo has carved a distinct niche by concentrating on the growing field of allergology, positioning itself as a specialized player rather than a generalist pharmaceutical firm. Its market position is supported by its dedicated R&D efforts, which aim to address a significant and often underserved patient population, potentially granting it a competitive edge in a specific therapeutic domain.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 925.4 million, demonstrating its commercial scale. Profitability appears robust, with net income reaching CNY 317.8 million, translating to a healthy net margin. Operating cash flow generation was strong at CNY 262.4 million, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash and supporting internal funding for operations and growth initiatives.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of CNY 0.61. Capital efficiency is highlighted by the substantial operating cash flow of CNY 262.4 million, which comfortably covered capital expenditures of CNY 118.0 million. This suggests the business can fund its necessary investments from its own operations without relying heavily on external financing, a sign of a mature and self-sustaining enterprise.

Balance Sheet And Financial Health

Wolwo Bio-Pharmaceutical maintains a very strong balance sheet characterized by a substantial cash and equivalents position of CNY 1.12 billion. This is complemented by minimal total debt of approximately CNY 20.6 million, resulting in a net cash position that signifies exceptional financial health and significant liquidity. This robust financial standing provides a considerable buffer for navigating market cycles and pursuing strategic opportunities.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.22. This payout, against an EPS of CNY 0.61, suggests a sustainable and shareholder-friendly dividend policy. The strong operational cash flow and net cash position provide ample flexibility to support this distribution while retaining capital for future growth investments in its R&D pipeline and commercial expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.7 billion, the market valuation reflects investor expectations for the company's specialized niche and future growth prospects. A beta of 0.868 indicates that the stock has historically exhibited less volatility than the broader market, which may appeal to investors seeking exposure to the healthcare sector with a moderated risk profile relative to market swings.

Strategic Advantages And Outlook

Wolwo's strategic advantages lie in its focused expertise in allergology and its integrated business model. The outlook is supported by its strong financials, which provide a solid foundation for continued R&D investment and market expansion. The key challenge and opportunity will be leveraging its specialized knowledge and cash reserves to successfully develop and commercialize new products, thereby driving long-term growth in its targeted therapeutic areas.

Sources

Company FilingsShenzhen Stock Exchange

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