investorscraft@gmail.com

Intrinsic ValueJiangxi Fushine Pharmaceutical Co., Ltd. (300497.SZ)

Previous Close$15.12
Intrinsic Value
Upside potential
Previous Close
$15.12

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

Jiangxi Fushine Pharmaceutical operates as a specialized pharmaceutical company focused on the research, development, manufacturing, and sale of active pharmaceutical ingredients (APIs) and pharmaceutical intermediates. The company has established a diverse product portfolio that includes penicillin and carbapenem-based products, serving both domestic Chinese and international markets. Beyond its core manufacturing operations, Fushine provides contract research, development, and manufacturing services (CRDMO), creating an additional revenue stream while leveraging its technical expertise in pharmaceutical synthesis and production processes. Operating within the competitive biotechnology sector, the company positions itself as an intermediate player in the pharmaceutical value chain, supplying essential components to finished drug manufacturers. Its market position is characterized by specialization in beta-lactam antibiotics and related compounds, competing in a segment that requires significant technical capabilities and regulatory compliance. The company's foundation in 2002 and subsequent evolution reflect its long-standing presence in China's pharmaceutical manufacturing landscape, with its Jingdezhen base serving as its primary operational hub.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.18 billion for the period, indicating substantial commercial activity despite challenging market conditions. However, profitability remains a significant concern with a net loss of CNY 272 million and negative diluted EPS of -0.51. Operating cash flow of CNY 188 million suggests some operational efficiency, though capital expenditures of CNY 142 million indicate ongoing investment in productive capacity.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the reported net loss, reflecting potential margin pressures or operational challenges within the API manufacturing sector. The positive operating cash flow generation relative to the net loss may indicate non-cash charges affecting profitability. Capital efficiency metrics would require further analysis of asset turnover ratios not explicitly provided in the available dataset.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 695 million against total debt of CNY 1.29 billion, indicating a leveraged financial structure. The debt burden relative to cash reserves suggests potential liquidity constraints, though the exact debt maturity profile and covenant compliance are not verifiable from the provided data. The company's financial health appears challenged by the combination of operating losses and substantial leverage.

Growth Trends And Dividend Policy

Growth trends cannot be definitively assessed without historical comparatives, though the absence of a dividend payment aligns with the company's current loss-making position and likely focus on preserving capital. The capital expenditure level suggests ongoing investment in capacity, potentially supporting future growth initiatives in API manufacturing and CRDMO services.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.9 billion, the market appears to be valuing the company beyond its current financial performance, potentially reflecting expectations for recovery or growth in the specialized API sector. The beta of 1.65 indicates higher volatility than the broader market, consistent with biotechnology sector characteristics and the company's specific financial situation.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized expertise in penicillin and carbapenem APIs, sectors requiring significant technical barriers to entry. Its CRDMO services provide diversification within the pharmaceutical value chain. The outlook remains cautious given current profitability challenges, though the company's established position in essential antibiotic ingredients provides a foundation for potential recovery if market conditions improve or operational efficiencies are achieved.

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