investorscraft@gmail.com

Intrinsic ValueHunan Jiudian Pharmaceutical Co., Ltd. (300705.SZ)

Previous Close$15.40
Intrinsic Value
Upside potential
Previous Close
$15.40

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

Hunan Jiudian Pharmaceutical operates as an integrated pharmaceutical company within China's competitive healthcare sector, focusing on the research, development, production, and commercialization of a diverse portfolio of medicines. Its core revenue model is built upon the sale of finished pharmaceutical products, including antiallergic, anti-infective, and anti-inflammatory drugs, alongside analgesics, gynecological medications, and digestive system treatments. The company enhances its manufacturing-based income through contract development and manufacturing organization (CDMO) services, offering outsourcing for various dosage forms like tablets and capsules. Operating from its base in Changsha, Jiudian navigates the highly regulated Chinese pharmaceutical market, which demands rigorous compliance and innovation. Its strategic positioning involves serving domestic healthcare needs with a blend of chemical medicines, traditional Chinese patent medicines, and active pharmaceutical ingredients (APIs). This multi-faceted approach allows the company to address various therapeutic areas, potentially mitigating risk through diversification. Its market position is that of a specialized regional player, leveraging integrated operations from API production to finished drugs to capture value across the supply chain within its operational scope.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 2.93 billion, demonstrating significant market traction. Profitability is strong, with net income reaching CNY 512 million, translating to a healthy net margin. Operational efficiency is evidenced by substantial operating cash flow of CNY 746 million, which comfortably exceeds capital expenditures, indicating effective conversion of earnings into cash.

Earnings Power And Capital Efficiency

Jiudian Pharmaceutical exhibits considerable earnings power, reflected in a diluted EPS of CNY 1.04. The company's capital allocation appears disciplined, with capital expenditures of nearly CNY 398 million focused on maintaining and expanding production capabilities. The strong operating cash flow suggests efficient management of working capital and solid underlying business performance.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with total debt of CNY 294 million, which is modest relative to its cash and equivalents position of CNY 443 million. This low leverage profile indicates a strong balance sheet with ample liquidity, providing financial flexibility to navigate market cycles and fund strategic initiatives without significant reliance on external financing.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the absolute financial figures suggest a company of substantial scale. The management has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.313, indicating a shareholder-friendly capital allocation policy alongside reinvestment for future growth, as seen in the significant capital expenditure.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.75 billion, the market values the company at a multiple that reflects its profitability and growth prospects. A beta of 0.19 suggests the stock has exhibited significantly lower volatility than the broader market, which may appeal to investors seeking defensive characteristics within the healthcare sector.

Strategic Advantages And Outlook

Jiudian's strategic advantage lies in its vertically integrated model, spanning API production to finished drugs and CDMO services. This integration may offer cost control and supply chain resilience. The outlook is tied to the sustained demand for pharmaceuticals in China, with the company's diverse product portfolio positioning it to benefit from long-term healthcare trends, though it operates in a competitive and regulated environment.

Sources

Company Financials

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