investorscraft@gmail.com

Intrinsic ValueZhejiang Xinguang Pharmaceutical Co., Ltd. (300519.SZ)

Previous Close$15.88
Intrinsic Value
Upside potential
Previous Close
$15.88

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 Xinguang Pharmaceutical operates as a specialized pharmaceutical manufacturer focused on developing and commercializing traditional Chinese patent medicines, chemical drugs, and health supplements. The company maintains a diversified product portfolio targeting therapeutic areas including cardiovascular and cerebrovascular diseases, traumatic conditions, respiratory and digestive systems, pediatric illnesses, and immune support. Its manufacturing capabilities span six dosage forms with 49 drug production approvals and two health food certifications, producing tablets, granules, syrups, powders, capsules, and oral solutions. Operating within China's competitive generic and specialty pharmaceutical sector, Xinguang leverages its long-established presence since 1970 to serve domestic healthcare markets. The company's strategic positioning combines traditional medicine expertise with modern pharmaceutical manufacturing, creating a niche in integrated treatment solutions. This approach allows it to address both chronic disease management and acute therapeutic needs while maintaining regulatory compliance in China's evolving pharmaceutical landscape.

Revenue Profitability And Efficiency

The company generated CNY 267.7 million in revenue for the period, demonstrating moderate operational scale within its specialized market segment. Net income reached CNY 50.4 million, reflecting a healthy net profit margin of approximately 18.8%. Operating cash flow of CNY 53.4 million significantly exceeded capital expenditures of CNY 5.2 million, indicating strong cash generation efficiency relative to its investment needs and supporting ongoing business operations without external financing requirements.

Earnings Power And Capital Efficiency

Xinguang Pharmaceutical delivered diluted earnings per share of CNY 0.31, representing solid earnings power given its market capitalization. The company's cash flow from operations comfortably covered capital investment, with free cash flow generation supporting both operational needs and shareholder returns. The absence of debt enhances capital efficiency metrics, allowing all generated returns to accrue to equity holders without interest expense dilution.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with CNY 503.4 million in cash and equivalents, representing substantial liquidity relative to its operational scale. With zero debt obligations, Xinguang operates with a pristine financial structure that provides significant resilience against market volatility. This conservative financial posture positions the company to pursue strategic opportunities without leverage constraints while weathering industry cyclicality.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.30 per share which represents a substantial payout ratio relative to earnings. This dividend commitment signals management's confidence in sustainable cash generation. Growth initiatives appear focused on leveraging existing manufacturing capabilities and product approvals rather than aggressive expansion, suggesting a measured approach to scaling operations within its specialized pharmaceutical niches.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.63 billion, the company trades at a price-to-earnings multiple derived from its current earnings profile. The modest beta of 0.2 suggests lower volatility compared to broader market indices, potentially reflecting investor perception of stable demand for its pharmaceutical products. Market expectations appear calibrated to steady performance rather than rapid growth, consistent with the company's established market position and dividend distribution policy.

Strategic Advantages And Outlook

Xinguang's strategic advantages include its diversified product portfolio across multiple therapeutic areas and dosage forms, combined with a debt-free capital structure that provides operational flexibility. The company's long-established presence in the Chinese pharmaceutical market since 1970 contributes to regulatory experience and manufacturing expertise. The outlook remains stable, supported by consistent demand for essential medicines, though growth may depend on new product approvals or expansion within existing distribution channels in China's evolving healthcare landscape.

Sources

Company filingsFinancial data providers

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