investorscraft@gmail.com

Intrinsic ValueJiangxi Synergy Pharmaceutical Co., Ltd. (300636.SZ)

Previous Close$8.17
Intrinsic Value
Upside potential
Previous Close
$8.17

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 Synergy Pharmaceutical operates as a specialized manufacturer of active pharmaceutical ingredients (APIs), liquid crystal compounds, and chemical intermediates, serving global pharmaceutical and electronics industries. The company's core revenue model centers on the research, development, and production of high-purity chemical compounds, leveraging its established manufacturing capabilities to supply both generic and specialty drug manufacturers. As a China-based producer, it participates in the competitive global API supply chain, where cost efficiency and regulatory compliance are critical success factors. Its market positioning reflects a focus on chemical synthesis expertise rather than finished drug formulation, distinguishing it from integrated pharmaceutical companies. The inclusion of liquid crystal materials indicates diversification into adjacent specialty chemical markets, potentially serving display technology manufacturers. This dual-market approach provides some revenue diversification while maintaining a foundation in pharmaceutical chemistry. The company's headquarters in Yichun suggests strategic positioning within China's chemical manufacturing ecosystem, potentially benefiting from regional industrial clusters and supply chain integration.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 758.9 million with net income of CNY 106.6 million, translating to a net margin of approximately 14.0%. Operating cash flow generation was robust at CNY 285.2 million, significantly exceeding net income and indicating strong cash conversion efficiency. Capital expenditures of CNY 136.5 million suggest ongoing investment in production capacity, with operating cash flow covering these investments by a comfortable margin.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.25. The substantial operating cash flow relative to net income indicates high-quality earnings not burdened by significant non-cash adjustments or working capital inefficiencies. The capital expenditure intensity appears moderate relative to operating cash flow generation, suggesting a business model that does not require excessive reinvestment to maintain current operations.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 176.4 million against total debt of CNY 700.3 million, indicating a leveraged financial position. The debt level appears substantial relative to the company's equity base and cash position, though the strong operating cash flow generation provides some capacity to service obligations. Further analysis would be needed to assess debt maturity structure and covenant compliance.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.04 per share, representing a payout ratio of approximately 16% based on diluted EPS. This conservative dividend policy suggests management prioritizes retaining earnings for reinvestment or debt reduction. The capital expenditure level indicates ongoing investment in business operations, though revenue growth trends would require multi-year analysis for proper assessment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.82 billion, the company trades at a P/E ratio of around 35.8 times trailing earnings based on FY 2024 results. The low beta of 0.229 suggests the stock has exhibited lower volatility than the broader market, potentially reflecting its niche market positioning or specific investor base characteristics in the Shenzhen market.

Strategic Advantages And Outlook

The company's strategic advantages appear rooted in its specialized chemical manufacturing expertise and dual-market exposure to pharmaceuticals and electronics materials. The outlook depends on its ability to maintain competitive positioning in the global API market while navigating regulatory requirements and raw material cost pressures. The leveraged balance sheet presents both opportunity and risk, depending on how effectively debt is deployed for growth initiatives versus creating financial flexibility constraints.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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