investorscraft@gmail.com

Intrinsic ValueBeijing Science Sun Pharmaceutical Co., Ltd. (300485.SZ)

Previous Close$11.05
Intrinsic Value
Upside potential
Previous Close
$11.05

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

Beijing Science Sun Pharmaceutical Co., Ltd. operates as a specialized pharmaceutical manufacturer focused on the development, production, and commercialization of injectable formulations within China's healthcare sector. The company's core revenue model is derived from selling its proprietary injectable drugs primarily targeting therapeutic areas including cardiovascular, cerebrovascular, immunomodulatory, and nervous system disorders. This specialization in injections positions the company within a critical segment of the pharmaceutical market where barriers to entry are high due to stringent manufacturing and regulatory requirements. Science Sun Pharma has established itself as a niche player in China's competitive generic and specialty drug landscape, leveraging its research capabilities to address specific medical needs. The company's market position is characterized by its focused product portfolio rather than broad diversification, competing with both domestic pharmaceutical firms and multinational corporations in specialized treatment categories. Its headquarters in Beijing provides strategic access to regulatory bodies and major healthcare institutions, supporting its commercial operations and research initiatives in the rapidly evolving Chinese pharmaceutical industry.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, the company reported revenue of CNY 416 million while recording a net loss of CNY 69 million. This negative profitability occurred despite generating positive operating cash flow of CNY 136 million, indicating that non-cash charges significantly impacted the bottom line. The company maintained capital expenditures of CNY 101 million, reflecting ongoing investment in its production capabilities and research infrastructure within the competitive pharmaceutical sector.

Earnings Power And Capital Efficiency

The diluted earnings per share of -CNY 0.14 demonstrates current challenges in translating revenue into shareholder returns. However, the substantial positive operating cash flow suggests underlying operational efficiency in cash generation from core business activities. The capital expenditure level relative to operating cash flow indicates a company actively reinvesting in its manufacturing and development capabilities to support future growth initiatives in the specialized injectables market.

Balance Sheet And Financial Health

Science Sun Pharmaceutical maintains a conservative financial structure with no reported debt and cash reserves of CNY 75 million. This debt-free position provides financial flexibility and reduces risk exposure in a capital-intensive industry. The balance sheet strength is further supported by the company's ability to generate positive operating cash flow, enhancing its capacity to fund operations and strategic investments without relying on external financing.

Growth Trends And Dividend Policy

Despite the current net loss position, the company maintained a dividend payment of CNY 0.02 per share, signaling management's confidence in its cash flow stability and commitment to shareholder returns. The ongoing capital investments in production capabilities suggest a focus on long-term growth rather than short-term profitability, with the injectables market offering potential expansion opportunities as healthcare demands evolve in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.0 billion, the market appears to be valuing the company beyond its current financial performance, potentially reflecting expectations for future growth in its specialized pharmaceutical segments. The beta of 0.65 indicates lower volatility compared to the broader market, suggesting investors perceive the company as having defensive characteristics typical of healthcare sector investments.

Strategic Advantages And Outlook

The company's strategic focus on injectable formulations represents a specialized niche with higher regulatory barriers that may provide competitive advantages. Its debt-free balance sheet and positive operating cash flow provide a solid foundation for navigating current challenges while pursuing research and development initiatives. The outlook will depend on the company's ability to translate its specialized product portfolio into sustainable profitability amid evolving healthcare regulations and competitive pressures in China's pharmaceutical market.

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