investorscraft@gmail.com

Intrinsic ValueFujian Cosunter Pharmaceutical Co., Ltd. (300436.SZ)

Previous Close$99.65
Intrinsic Value
Upside potential
Previous Close
$99.65

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

Fujian Cosunter Pharmaceutical operates as a specialized pharmaceutical company focused on the research, development, manufacturing, and commercialization of Chinese patent medicines within China's competitive healthcare market. The company has established a distinct niche by concentrating on therapeutic areas including liver diseases, andrology, and cardiovascular conditions, leveraging traditional Chinese medicine formulations. This strategic focus positions Cosunter within the broader specialty and generic drug manufacturing sector, catering to specific patient populations with chronic conditions that require long-term treatment regimens. The company's revenue model is fundamentally built on the sale of its proprietary pharmaceutical products through established distribution channels across mainland China, operating within a highly regulated environment that emphasizes clinical efficacy and safety standards. Cosunter's market position reflects its specialization in traditional medicine derivatives, competing against both larger integrated pharmaceutical conglomerates and smaller niche players in the rapidly evolving Chinese healthcare landscape where demand for proven therapeutic solutions continues to grow.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 441 million but experienced significant operational challenges, reflected in a net loss of CNY 156 million. Operating cash flow remained positive at CNY 21 million, though capital expenditures of CNY 67 million indicate ongoing investment in operational capabilities. The negative earnings per share of CNY -0.98 underscores the profitability pressures facing the company during this period.

Earnings Power And Capital Efficiency

The current earnings power appears constrained, with diluted EPS deeply negative and operating cash flow insufficient to cover substantial capital investment requirements. The disparity between operating cash generation and capital expenditures suggests the company is funding growth initiatives while navigating profitability challenges. This indicates potential strain on capital efficiency metrics during this transitional phase.

Balance Sheet And Financial Health

The balance sheet shows CNY 144 million in cash against total debt of CNY 325 million, indicating a leveraged position with debt exceeding liquid assets. The cash position provides some liquidity buffer, though the debt level relative to cash reserves warrants monitoring. The financial structure appears geared toward supporting operations and potential growth initiatives despite current profitability challenges.

Growth Trends And Dividend Policy

Current financial performance reflects a growth investment phase characterized by negative earnings and the suspension of dividend distributions, with a dividend per share of zero. The capital expenditure program suggests ongoing investment in capacity or research, though revenue generation has not yet translated to bottom-line profitability. The company appears to be prioritizing operational development over shareholder returns in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.5 billion, the valuation appears to incorporate expectations for future recovery and growth beyond current financial metrics. The high beta of 1.98 indicates significant volatility and sensitivity to market movements, suggesting investor perception of elevated risk relative to the broader market. The valuation premium relative to current financial performance implies market anticipation of strategic turnaround or pipeline development.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized focus on Chinese patent medicines within specific therapeutic areas, leveraging traditional medicine expertise. The outlook remains challenging given current profitability pressures, though ongoing R&D investments and specialization in liver, andrology, and cardiovascular treatments could position the company for recovery if market conditions improve and operational efficiency gains are realized. Success will depend on effectively navigating regulatory requirements and demonstrating clinical value.

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